{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["Title Page","Technical trail","Version History","Admin","User Guide","Underlying Data List","Appraisal Summary","Results","Sensitivity Analysis","Scenario Analysis","Data Input - Case description","Data Input - Qualitative","Data Input - General","Data Input - BAU","Data Input - Proposed","Data Input - BAT","Data Input - Option 3","Data Input - Option 4","Data Input - Option 5","Calc_BAU","Calc_Proposed","Calc_BAT","Calc_Option3","Calc_Option4","Calc_Option5","Scenario Calcs","Sensitivity Calcs","Energy Prices","Carbon Prices","Damage costs","Emissions factors","Discount and deflators","Assumptions","Data Guide","Lists"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":38,"comments":20,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Title Page","index":0,"n_rows":14,"n_cols":25,"rows_kept":14,"cut":false,"hidden":false,"merged":[[12,12,12,28],[13,12,13,28],[2,18,4,28],[5,18,5,23],[5,24,5,28],[6,18,6,23],[6,24,6,28]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IED Derogation Cost-Benefit Analysis Tool"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version Number:",null,null,null,null,null,{"$f":"MAX('Version History'!$D:$D)","v":6.23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Last Update:",null,null,null,null,"Last Update:",{"$f":"MAX('Version History'!F:F)","v":"2021-10-04"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Copyright and important notice for all users:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"This model is the copyright of the Environment Agency.  It was originally prepared by Ricardo-AEA under contract 'Development of IED derogation cost-benefit analysis tool and user guidance' (ED60335) dated 7 November 2014 and has been refined by the Environment Agency since.  The contents of this model may not be reproduced in whole or in part, nor passed to any organisation or person without the specific prior written permission of the Environment Agency."]
[null,null,null,null,null,null,null,null,null,null,null,null,"All users of this model are accordingly advised to undertake their own review of its assumptions, calculations and results before making any decision or entering into any commitment based on the information herein.  No representation, warranty or undertaking (expressed or implied) is made by the Environment Agency or Ricardo-AEA for the adequacy, completeness or accuracy of the model or the assumptions on which it is based.  The Environment Agency and Ricardo-AEA accept no liability whatsoever to any third party for any loss or damage arising from any interpretation or use of the information contained in this model, or reliance on any views expressed therein."]

{"sheet":"Technical trail","index":1,"n_rows":4,"n_cols":7,"rows_kept":4,"cut":false,"hidden":false,"merged":[[150,6,150,28],[63,6,63,28],[64,6,64,28],[65,6,65,28],[66,6,66,28],[67,6,67,28],[68,6,68,28],[62,6,62,28],[51,6,51,28],[52,6,52,28],[53,6,53,28],[54,6,54,28],[55,6,55,28],[56,6,56,28],[57,6,57,28],[58,6,58,28],[59,6,59,28],[60,6,60,28],[61,6,61,28],[50,6,50,28],[39,6,39,28],[40,6,40,28],[41,6,41,28],[42,6,42,28],[43,6,43,28],[44,6,44,28],[45,6,45,28],[46,6,46,28],[47,6,47,28],[48,6,48,28],[49,6,49,28],[38,6,38,28],[27,6,27,28],[28,6,28,28],[29,6,29,28],[30,6,30,28],[31,6,31,28],[32,6,32,28],[33,6,33,28],[34,6,34,28],[35,6,35,28],[36,6,36,28],[37,6,37,28],[26,6,26,28],[15,6,15,28],[16,6,16,28],[17,6,17,28],[18,6,18,28],[19,6,19,28],[20,6,20,28],[21,6,21,28],[22,6,22,28],[23,6,23,28],[24,6,24,28],[25,6,25,28],[14,6,14,28],[3,6,3,28],[4,6,4,28],[5,6,5,28],[6,6,6,28],[7,6,7,28],[8,6,8,28],[9,6,9,28],[10,6,10,28],[11,6,11,28],[12,6,12,28],[13,6,13,28]]}
[]
[]
[null,null,null,"Your Input Version History"]
[null,null,null,"Version Number","Done By","Date","Description of changes from previous version"]

{"sheet":"Version History","index":2,"n_rows":82,"n_cols":7,"rows_kept":82,"cut":false,"hidden":false,"merged":[[81,6,81,28],[39,6,39,28],[41,6,41,28],[40,6,40,28],[36,6,36,28],[64,6,64,28],[59,6,59,28],[60,6,60,28],[61,6,61,28],[62,6,62,28],[63,6,63,28],[37,6,37,28],[38,6,38,28],[45,6,45,28],[44,6,44,28],[42,6,42,28],[43,6,43,28],[10,6,10,28],[11,6,11,28],[12,6,12,28],[13,6,13,28],[19,6,19,28],[14,6,14,28],[15,6,15,28],[16,6,16,28],[17,6,17,28],[18,6,18,28],[26,6,26,28],[25,6,25,28],[28,6,28,28],[20,6,20,28],[24,6,24,28],[5,6,5,28],[4,6,4,28],[3,6,3,28],[8,6,8,28],[9,6,9,28],[7,6,7,28],[6,6,6,28],[23,6,23,28],[22,6,22,28],[21,6,21,28],[27,6,27,28],[29,6,29,28],[31,6,31,28],[30,6,30,28],[32,6,32,28],[35,6,35,28],[34,6,34,28],[33,6,33,28],[149,6,149,28],[46,6,46,28],[47,6,47,28],[48,6,48,28],[49,6,49,28],[50,6,50,28],[51,6,51,28],[52,6,52,28],[53,6,53,28],[54,6,54,28],[55,6,55,28],[56,6,56,28],[57,6,57,28],[58,6,58,28],[65,6,65,28],[66,6,66,28],[67,6,67,28],[73,6,73,28],[68,6,68,28],[69,6,69,28],[70,6,70,28],[71,6,71,28],[72,6,72,28],[80,6,80,28],[79,6,79,28],[78,6,78,28],[75,6,75,29],[74,6,74,28],[77,6,77,28],[76,6,76,28]]}
[]
[]
[null,null,null,"Tool Version History"]
[null,null,null,"Version Number","Done By","Date","Description of changes from previous version"]
[null,null,null,1,"Ricardo AEA","2015-01-09","Initial version of model created for user testing"]
[null,null,null,2,"Ricardo AEA","2015-01-29","Version updated for EA and user testing comments"]
[null,null,null,2.1,"Matt Georges","2015-02-26","The following changes were made by Matt Georges (EA): 1. PV costs changed to include only upfront costs, O&M costs, waste disposal costs and energy consumption costs.  PV benefits changed to include only emissions to air and GHG emissions.  2.  Reference to 2015 in the uplift factor cells in the calculation worksheets was altered to reference to the cell in which the year of the appraisal is entered (D24 in the data input - general worksheet).  3. The Results worksheet was altered to make the ranking based on incremental NPV the major output from the tool and to make this clearer to the user.  4. Various minor editing changes.  5. Reference to damage costs associated with accidents was removed on the advice of EA regulatory colleagues.  6. Worksheets were protected."]
[null,null,null,2.2000000000000002,"Matt Georges","2015-03-31","The following changes were made by Matt Georges (EA): 1. The Results worksheet was altered to make the ranking based on NPV the major output from the tool.   2. 'PM' changed to 'PM10' in data input worksheets.    3. Benefit-Cost Ratio and incremental NPV removed from Results and Analysis worksheets to provide greater clarity as to the key result metric.   4. Comparator changed to the applicant's 'preferred' option."]
[null,null,null,2.2999999999999998,"Matt Georges","2015-04-14","The following changes were made by Matt Georges (EA): 1. Changes to Results sheet made in v 2.2 reversed.   2. Changes to comparator in v2.2 reversed.   3. 'PM' changed to 'PM10' in damage costs worksheet."]
[null,null,null,2.4,"Anna Maria Giacomello","2015-04-23","The following changes were made by Anna Maria Giacomello (EA): 1. the layout of the Results sheet was changed to show the ranking of options whose NPVs have been derived  net of BAU costs and benefits.  The NPV for BAT is now calculated as net of the costs and benefits of the preferred option. 2. the terms used across the spreadsheet have been checked for consistency. 3. the sensitivity and scenario sheets have both been changed to make them consistent with the new layout in the Results sheet."]
[null,null,null,2.5,"Matt Georges","2015-04-30","Changes made by Matt Georges (EA): PV benefits in Results sheet altered to be positive not negative.  Notation in Damage Costs sheet changed from PM to PM10 to match rest of the tool."]
[null,null,null,2.6,"Matt Georges","2015-05-20","Changes made by Matt Georges (EA): User Guide and cell comments updated to include reference to BAU rather than full derogation scenario.  Clarifications made to User Guide and Results tabs.  Uplift factor formula corrected in row 192 of Calc_B.  Ranking same as central scenario forumlas changed in Sensitivity Analysis and Scenrio Analysis tabs.  Message in each data input tab that is linked to whether financing costs are entered manually or not altered to refer to correct rows."]
[null,null,null,2.7,"Matt Georges","2015-06-03","User Input cells in Case Description tab unlocked. [Matt Georges]"]
[null,null,null,2.8,"Matt Georges","2015-06-09","Formula in cell E11 in Results sheet corrected.  [Matt Georges]"]
[null,null,null,2.9,"Matt Georges","2015-06-09","Major changes made to Results sheet by Scott Latham under instruction of Matt Georges.  Including correction of Summary Results formulas and display of sensitivity and scenario analysis results."]
[null,null,null,3,"Matt Georges","2015-06-16","Version name changed for internal EA publication purposes. [Matt Georges]"]
[null,null,null,4,"Matt Georges","2015-06-22","Changes made to rows 215 and 226 in the Calc_Scenario sheets to ensure the Low and High WACC sensitivity analysis works with manually entered financing costs [Matt Georges].  This version was released externally on 22nd June 2015."]
[null,null,null,5,"Matt Georges","2015-07-31","B8 in Results reworded to improve clarity.  Tab colours changed to improve visibility for users with colour blindness."]
[null,null,null,6,"Scott Latham","2015-09-15","Major Rebuild of tool to make the user interface more navigable - reworking of all worksheets to adapt to changes in names and layout"]
[null,null,null,null,null,null,"Removed Location related damage costs functionality from tool on request from Matt. Data entry removed from General Input worksheet, Relevant cells removed from 'Damage Costs' worksheet, and all Calculation worksheets - Calc_BAU - Calc_Option6 VLOOKUPS updated to look at adjusted 'IGCB best estimate' rather than look location value"]
[null,null,null,null,null,null,"Damage Costs worksheet changed - moved from 3 tables into 1 larger, with inclusion of options to have different cost for NOX if PM10 also included in appraisal. Formulas changed in CALC sheets to account for this new option with IF statements where PM10 exists"]
[null,null,null,null,null,null,"Removed all cells and references to 'Accidents' across all worksheets as deemed to no longer be suitable for the tool"]
[null,null,null,null,null,null,"Made exchange rate row titles clearer in the Assumptions tab reworded to '£1 buys X US dollars'"]
[null,null,null,null,null,null,"Corrected hyperlinks in Data Guides worksheet"]
[null,null,null,null,null,null,"Made it easier to include new pollutants in 'Damage Costs' worksheet, and split out NOX into 5 categories. "]
[null,null,null,null,null,null,"Merged Chart worksheet into Results worksheet"]
[null,null,null,null,null,null,"Set uplift factor on each Options Calc sheet to point at a single value on Discoutn and deflators worksheet (h5)"]
[null,null,null,6.01,"Matt Georges","2015-10-13"]
[null,null,null,6.02,"Matt Georges","2015-10-14","Update to the GDP deflator and exchange rate values"]
[null,null,null,6.03,"Scott Latham","2015-11-30","Re-inserted uplift rate into 'Damage Costs' formulas"]
[null,null,null,null,null,null,"Renamed appraisal summary to Summary Results - redesigned with new table and layout. Most questions removed from this worksheet"]
[null,null,null,null,null,null,"Conditional formatting added to 'Data Input - Qualitative' worksheet - Negative/Positive colour coding"]
[null,null,null,null,null,null,"Emissions to soil’ and ‘Valuation of wider environmental impacts’ removed from all worksheets and CALC worksheets"]
[null,null,null,null,null,null,"Added conditional formatting to each Option input worksheet to hide #.14, #.15, #.16 depending on whether Yes/No is selected in drop down menu"]
[null,null,null,null,null,null,"Fixed text wrapping, and some locked/unlocked issues across all worksheets"]
[null,null,null,null,null,null,"Changed 'Cost of capital (financing)' on all Options worksheets. 'Total upfront investment cost for first installation only' now automatically calculated in CALC workshets for each option (formulas amended to account for this change). 'Repayment period (If entered manually)' line removed as served no function in the tool."]
[null,null,null,null,null,null,"BAU Worksheet and Calc reinstated - but in different standalone way. Tool remains using preferred options as comparison for all other options rather than BAU as before"]
[null,null,null,null,null,null,"Redesign to Summary appraisal worksheet"]
[null,null,null,null,null,null,"Damage Costs now have MIN and MAX features as requested by Matt Georges, so that High and Low benefits are taken into account and max and min figures pulled out. CALC worksheets for each option updated to reflect this - VLOOKUPs replaced with INDEX/MATCH"]
[null,null,null,null,null,null,"Added table of Pollutants to Scenario and Sensitivity Analysis worksheets"]
[null,null,null,6.04,"Matt Georges","2015-12-03","Added 2015 damage cost values, descriptions of the purpose of the sheet in most worksheets and corrected the tick and cross options in the Appraisal Summary worksheet."]
[null,null,null,6.05,"Scott Latham","2015-12-04","Removed 2 columns from damage cost sheet"]
[null,null,null,null,null,null,"Added Macro which allows user to copy from one worksheet to another, with user form. Workbook must now be macro enabled."]
[null,null,null,null,null,null,"Minor changes to other worksheets, text values etc.."]
[null,null,null,6.06,"Matt Georges","2015-12-11","In the Data Input-General sheet: conditional formatting in cells F27-30 removed; data validation altered for row 27 so min. Year is now 1940; last year of initial operations formulas corrected.  Data Input- Options sheets: Decimal places and negative numbers allowed in data validation; air pollutant emissions rounded to 2 decimal places.   Results sheet: Formulas changed to correct rankings when BAU and proposed derogation options are equal and when some options have been left blank."]
[null,null,null,6.07,"Matt Georges","2016-01-21","Corrected a small bug with the PM10 ESI damage costs label.  Updated all data derived from Green Book supplementary guidance: valuation of energy use and greenhouse gas emissions for appraisal.  Ran test using real world data."]
[null,null,null,6.08,"Matt Georges","2016-01-29","Altered cells D23, D198 and D211 in all 'Calc_' sheets to include reference to cell F30 in 'Data Input - General'.  Changed H15 in 'Results' worksheet to always read zero.  All references to \"including wider environmental benefits\" removed from 'Sensitivity Analysis' and 'Sensitivity Calcs' worksheets.  Corrected name of proposed option in Lists worksheet.  Ran final test using real world data."]
[null,null,null,6.09,"Matt Georges","2016-02-02","Updated uder guide and inserted it into the tool."]
[null,null,null,6.1,"Matt Georges","2016-03-04","Added title page link to each data input sheet; changed location of the 'view underlying calculations' and 'skip to summary' texts in each data input sheet; corrected formula in cells D23 of the underlying calculations sheets; reordered the links in the title page following user feedback; removed data validation for cells containing date when BAT is met in Step 1 worksheet."]
[null,null,null,6.11,"Matt Georges","2016-03-07","Updated user guide and inserted it into the tool."]
[null,null,null,6.12,"Matt Georges","2016-04-14","Changes to bring tool into line with Gov.UK publication guidelines.  Hyperlink buttons changed to make them more user-friendly for those with colour blindness. Minor changes to layout of landing page.  New, shorter user guide addded. "]
[null,null,null,6.13,"Scott Latham","2016-09-13","Removed water part of scenario analysis from all sheets + calc sheets"]
[null,null,null,null,null,null,"User interface re-design to make it flow better and look tidier"]
[null,null,null,null,null,null,"Hyperlinks to the calcs sheets – made these easier to find. Fixed hyperlinks throughout sheets"]
[null,null,null,null,null,null,"Added functionality to allow refurbishment costs to be added to data input sheets - capital costs section. Added formulas to support this to CALC sheets."]
[null,null,null,null,null,null,"Unlocked 'Add new pollutant' part of tool so that people can add / remove pollutants to Damage Costs sheet"]
[null,null,null,null,null,null,"Fixed labelling of options in summary worksheet"]
[null,null,null,null,null,null,"Corrected formula in Sensitivity Analysis CALC worksheet"]
[null,null,null,null,null,null,"Added cell to sum the total upfront investment costs without discounting in each of the data input sheets"]
[null,null,null,6.14,"Scott Latham","2016-09-21","Added Admin sheet and moved admin functionality there, so users can see Version History without entering password"]
[null,null,null,null,null,null,"All data input worksheets (BAU - Option 5) - added line to SUM of total non-discounted Operating/Maintenance costs"]
[null,null,null,null,null,null,"Removed all rows relating to 'emissions for water' from data input worksheets (BAU - Option 5)"]
[null,null,null,null,null,null,"Added button to view Scenario analysis on each data input sheet (BAU - Option 5), and back buttons to each of these sheets onto Scenario Analysis sheet"]
[null,null,null,null,null,null,"Improvement to Results worksheet look and feel"]
[null,null,null,null,null,null,"Correction to GHG drop down menu and auto calcs on data input worksheets (BAU - Option 5)"]
[null,null,null,null,null,null,"Removed all trace of water from tool"]
[null,null,null,6.15,"Matt Georges","2017-01-18","Tested Scott's changes; made minor change to Start button on home page; added units to the Summary worksheet; added a 'Your Input Version History' button to the home page.  Removed water calculations from the Sensitivity and Scenario Analysis sections of the data calculation worksheets (cells P219:S225, F227:I233, O237:O244, P246:S252, F254:I260). Moved the Ranking Summary at the bottom of the Scenario Analysis Calcs worksheet to the Scenaio Analysis worksheet.  Changed cells K29 and K30 in Sensitivity Analysis worksheet to reflect the formulas in cells K14:K27.  Changed the wording in cells D23, D34, D47 and D58 of the Results worksheet from \"...produce a different conclusion...\" to \"...produce the same conclusion...\".  Moved the detailed results section to the top of the Results worksheet.  Moved the Uncertainty percentage input cells closer to the relevant input rows in the data inputs worksheets.  Changed the formula in row 29 of the calculation sheets to stop the annual cost of an initial payment continuing when a major refurbishment cost is added.  Set print settings to allow each worksheet to be printed on one page."]
[null,null,null,6.16,"Matt Georges/ Scott Latham","2017-07-10","Altered the formulas in rows 50 and 61 in the detailed results worksheet so that they point to the max and min values in the sensitivity analysis worksheet.  Chnaged the formulas in cells D186 and D197 in the scenario calcs sheets so that they each refer to the correct section of the Data In put - General woksheet."]
[null,null,null,null,null,null,"Fixed VBA code for copying between spreadsheets"]
[null,null,null,null,null,null,"Fixed conditional formatting on data input sheets so that correct cells were hiding when yes/no selected. Formatting had broken somehow."]
[null,null,null,null,null,null,"Fixed formulas in all option calc sheets for WACC, was pointing at wrong cells in Data input general worksheet. Also now takes into account whether first investment has been made."]
[null,null,null,null,null,null,"Amended VOCs damage costs"]
[null,null,null,null,null,null,"Amended column W in Damage Costs so that the minimum includes options that are zero."]
[null,null,null,null,null,null,"Added a new section into each calculation worksheet to combine the highest capital cost with the highest WACC and the lowest capital cost with the lowest WACC to give the correct result to the Scenario Analysis."]
[null,null,null,6.17,"Matt Georges","2017-09-29","Damage costs sheet altered to correct the forumlas in the  columns picking up the minimum and maximum values used.  Also the uplift rate was removed from the sheet and form all calculations using it as this is already done in the Calcs worksheets and was causing an increase in the damage cost valuations."]
[null,null,null,6.18,"Steve Arnold","2019-02-11","updated the damage costs based on Defra's 2019 publication, including changing the categories of damage cost"]
[null,null,null,6.19,"Sabrina Iavarone","2019-10-11","Updated GDP Deflators in Assumptions using HMT GDP Deflators March 2019, updated emission factors in Assumptions using BEIS Mar 2019, updated emissions factors tab using BEIS Mar 2019, updated energy prices with BEIS Mar 2019, updated damage costs with IGCB Jan 2019, updated carbon prices to BEIS Mar 2019"]
[null,null,null,6.2,"Sabrina Iavarone","2019-11-20","Updated Discounts and Deflators, Damage costs."]
[null,null,null,6.21,"Sabrina Iavarone","2020-07-01","Updated with May 2020 Defra Air Quality damage costs"]
[null,null,null,6.22,"Allan Butler","2021-05-25","Corrected error in formula in Row211 of Calc_BAU and Calc_Proposed tabs; removed apostrophe from 000's to reflect that it is plural; corrected minor error on 'Calc_' tabs in cells D254 and E254 (originally, these cells connected to E237 and F237 respectively but needed to be inverted with D254 now linking F237 and E254 linking with E237; corrected error on 'Discount and deflators' tab."]
[null,null,null,6.23,"Allan Butler","2021-10-04","New values for carbon were released on  2 September 2021. The model has been updated in accordance with this new guidance and values. Also, on 'Data Input - General' tab, 3.2 and 3.3 now refer to UK ETS. "]
[null,null,null,null,null,"2021-10-04","Error in conditional formatting on 'Appraisal Summary' tab fixed."]

{"sheet":"Admin","index":3,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":false,"merged":[[3,6,3,28],[4,6,4,28],[5,6,5,28]]}
[]
[]
[null,null,null,"Admin Tools"]
[]
[null,null,null,"LOCK PASSWORD","Qaz@OP74"]

{"sheet":"User Guide","index":4,"n_rows":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":false,"merged":[[5,2,5,8],[6,2,8,8]]}
[]
[]
[null,null,"IED Tool - User Guidance"]
[]
[]
[null,null,"To view the current version of the user guide please visit: "]
[null,null,"https://www.gov.uk/government/publications/industrial-emissions-directive-derogation-cost-benefit-analysis-tool "]

{"sheet":"Underlying Data List","index":5,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Underlying Data / Assumptions"]
[]
[null,null,"#","Name (Click to see)","Description"]
[null,null,1,"Energy Prices","These are UK Government projections for the prices of different fuels over the long term."]
[null,null,2,"Damage Costs","These are values produced by the UK Government and the European Environment Agency to enable calculation of the benefits of reducing emissions of certain air pollutants."]
[null,null,3,"Carbon Prices","These are UK Government projections for the price of emissions of carbon dioxide over the long term.  These enable calculation of the benefits of reducing emissions of greenhouse gases."]
[null,null,4,"Emission Factors","These are UK Government factors that allow the conversion of the consumption of a unit of fuel into an amount of emissions of carbon dioxide equivalent."]
[null,null,5,"Discount and Deflators","The discount rate is used to express costs and benefits from different years in the same terms.  The GDP deflator allows inflation to be stripped out of the analysis.  To understand these two different concepts further see the links below:"]
[null,null,null,null,"http://grist.org/article/discount-rates-a-boring-thing-you-should-know-about-with-otters/"]
[null,null,null,null,"https://www.gov.uk/government/collections/gdp-deflators-at-market-prices-and-money-gdp"]
[null,null,6,"Assumptions","This sheet sets out the underlying assumptions for some of the other datasets such as deflators and emission factors."]
[null,null,7,"Data Guide","This contains references for the data used in the tool."]

{"sheet":"Appraisal Summary","index":6,"n_rows":21,"n_cols":14,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,3,3,8],[11,3,11,13],[18,3,18,13],[15,3,15,13],[5,5,5,10],[7,5,7,10]]}
[null,{"$f":"\"---- Summary Results ----\"","v":"---- Summary Results ----"}]
[]
[]
[]
[]
[null,null,1.1000000000000001,"Please state the grounds on which the application for IED derogation is made",null,"Technical",null,null,null,null,null," (Select from dropdown)"]
[]
[null,null,1.2,"Name of applicant's proposed option",null,"Optimise the existing selective non-catalytic reduction (SNCR) system "]
[]
[null,null,"Outcome of CBA"]
[]
[null,null,null,"Are the environmental benefits of meeting the BAT-AEL(s) higher than the costs of doing so in comparison to the proposed derogation option?"]
[]
[null,null,null,null,null,{"$f":"'Data Input - General'!G24","v":"Proposed derogation"},null,{"$f":"'Data Input - General'!H24","v":"BAT-AEL"},null,{"$f":"'Data Input - General'!I24","v":"Option 1"},null,{"$f":"'Data Input - General'!J24","v":"Option 2"},null,{"$f":"'Data Input - General'!K24","v":"Option 3"}]
[null,null,null,"Central","£millions",{"$f":"Results!H15","v":0},{"$f":"IF(H15>=$F15,1,0)","v":1},{"$f":"Results!I15","v":1.1975539906783284},{"$f":"IF(J15>=$F15,1,0)","v":0},{"$f":"Results!J15","v":-21.910760739403685},{"$f":"IF(L15>=$F15,1,0)","v":0},{"$f":"Results!K15","v":-254.61418037791185},{"$f":"IF(N15>=$F15,1,0)","v":1},{"$f":"Results!L15","v":288.3722233630964}]
[null,null,null,"Sensitivity Analysis"]
[null,null,null,{"$f":"\"Lowest NPV for BAT-AEL is caused by: \" & 'Sensitivity Analysis'!N12","v":"Lowest NPV for BAT-AEL is caused by: High operating costs"},"£millions",{"$f":"Results!H50","v":0},{"$f":"IF(H17>=$F17,1,0)","v":0},{"$f":"Results!I50","v":-52.503081563982448},0,{"$f":"Results!J50","v":-76.527230324028693},{"$f":"IF(L17>=$F17,1,0)","v":0},{"$f":"Results!K50","v":-327.49998029720086},{"$f":"IF(N17>=$F17,1,0)","v":1},{"$f":"Results!L50","v":261.32701355518248}]
[null,null,null,{"$f":"\"Highest NPV for BAT-AEL is caused by: \" & 'Sensitivity Analysis'!N13","v":"Highest NPV for BAT-AEL is caused by: Low operating costs"},"£millions",{"$f":"Results!H61","v":0},1,{"$f":"Results!I61","v":54.898189545339079},1,{"$f":"Results!J61","v":32.705708845221295},{"$f":"IF(L18>=$F18,1,0)","v":0},{"$f":"Results!K61","v":-181.72838045862269},{"$f":"IF(N18>=$F18,1,0)","v":1},{"$f":"Results!L61","v":329.29739330932114}]
[null,null,null,"Scenario Analysis"]
[null,null,null,{"$f":"Results!D73","v":"Lowest NPV for each option using highest costs and lowest benefits"},"£millions",{"$f":"Results!H74","v":0},0,{"$f":"Results!I74","v":-53.409853561241022},0,{"$f":"Results!J74","v":-87.683691100204456},{"$f":"IF(L20>=$F20,1,0)","v":0},{"$f":"Results!K74","v":-412.49047684449602},{"$f":"IF(N20>=$F20,1,0)","v":1},{"$f":"Results!L74","v":301.23406655602736}]
[null,null,null,{"$f":"Results!D84","v":"Highest NPV for each option using lowest costs and highest benefits"},"£millions",{"$f":"Results!H85","v":0},1,{"$f":"Results!I85","v":56.564181547625203},1,{"$f":"Results!J85","v":57.879390505433804},{"$f":"IF(L21>=$F21,1,0)","v":0},{"$f":"Results!K85","v":-263.98209506014723},{"$f":"IF(N21>=$F21,1,0)","v":1},{"$f":"Results!L85","v":302.05647276169367}]

{"sheet":"Results","index":7,"n_rows":93,"n_cols":12,"rows_kept":93,"cut":false,"hidden":false,"merged":[[4,3,5,3],[3,7,3,11],[57,7,57,11],[62,7,62,8],[64,7,64,8],[68,7,68,11],[86,7,86,8],[88,7,88,8],[92,7,92,11],[11,7,11,8],[53,7,53,8],[51,7,51,8],[77,7,77,8],[75,7,75,8],[81,7,81,11]]}
[null,{"$f":"\"---- Detailed Results for Cost Benefit Analysis ----\"","v":"---- Detailed Results for Cost Benefit Analysis ----"}]
[]
[]
[]
[null,null,null,null,null,"Click to go back to Data Entry >"]
[null,null,null,null,null,"Option Name",{"$f":"'Data Input - General'!F24","v":"Business as Usual (BAU)"},{"$f":"'Data Input - General'!G24","v":"Proposed derogation"},{"$f":"'Data Input - General'!H24","v":"BAT-AEL"},{"$f":"'Data Input - General'!I24","v":"Option 1"},{"$f":"'Data Input - General'!J24","v":"Option 2"},{"$f":"'Data Input - General'!K24","v":"Option 3"}]
[]
[null,null,"Summary"]
[]
[null,null,null,"Are the costs of meeting BAT-AELs outweighed by the monetised benefits in comparison to the Proposed derogation (i.e. Is NPV greater than 0)?",null,null,null,null,{"$f":"IF(AND(I35=0),\"\",IF(I35=0,\"No\",IF(I35>0,2,0)))","v":2}]
[]
[null,null,null,"What is the difference between the NPV of the BAT-AEL option and the NPV of the Proposed derogation?",null,null,null,{"$f":"$I$35","v":1.1975539906783284}]
[]
[null,null,null,"Central NPV"]
[null,null,null,"Central NPV under sensitivity testing",null,null,null,{"$f":"0","v":0},{"$f":"IF(I35=0,\"\",I35)","v":1.1975539906783284},{"$f":"IF(J35=0,\"\",J35)","v":-21.910760739403685},{"$f":"IF(K35=0,\"\",K35)","v":-254.61418037791185},{"$f":"IF(L35=0,\"\",L35)","v":288.3722233630964}]
[null,null,null,"What are the rankings of the different options?",null,null,null,{"$f":"IFERROR(RANK(H15,$H$15:$L$15),\"No Rank\")","v":3},{"$f":"IFERROR(RANK(I15,$H$15:$L$15),\"No Rank\")","v":2},{"$f":"IFERROR(RANK(J15,$H$15:$L$15),\"No Rank\")","v":4},{"$f":"IFERROR(RANK(K15,$H$15:$L$15),\"No Rank\")","v":5},{"$f":"IFERROR(RANK(L15,$H$15:$L$15),\"No Rank\")","v":1}]
[]
[]
[null,null,"Detailed Results"]
[]
[null,null,null,"To define disproportionality "]
[null,null,null,"Present value of costs and benefits calculated net of Proposed derogation"]
[]
[null,null,null,"Upfront investment costs",null,"£m",null,null,{"$f":"IF(I$6=\"\",0,I39-$H39)","v":0.61759519197664736},25.948829778764246,242.15583364496388,-1.1952491289998475]
[null,null,null,"Operating costs",null,"£m",null,null,-1.299280203890703,1.7534998959901031,4.7726895966629286,-270.45209807913972]
[null,null,null,"Waste",null,"£m",null,null,0,0,0,0]
[null,null,null,"Energy consumption",null,"£m",null,null,-2.8570211248935357E-2,-2.8570211248935357E-2,-2.8570211248935357E-2,0]
[null,null,null,"Air pollutant emissions",null,"£m",null,null,-0.48504565804088529,-5.7607456146272771,7.7164804570084264,-16.724876154956885]
[null,null,null,"GHG emissions",null,"£m",null,null,-2.2531094744520606E-3,-2.2531094744520606E-3,-2.2531094744520606E-3,0]
[]
[null,null,null,"Option Name"]
[null,null,null,"PV costs",null,"£m",null,null,{"$f":"SUM(I24:I27)","v":-0.71025522316299095},{"$f":"SUM(J24:J27)","v":27.673759463505412},{"$f":"SUM(K24:K27)","v":246.89995303037787},{"$f":"SUM(L24:L27)","v":-271.64734720813954}]
[null,null,null,"PV benefits",null,"£m",null,null,{"$f":"SUM(I28:I29)*-1","v":0.48729876751533735},{"$f":"SUM(J28:J29)*-1","v":5.7629987241017293},{"$f":"SUM(K28:K29)*-1","v":-7.7142273475339742},{"$f":"SUM(L28:L29)*-1","v":16.724876154956885}]
[]
[null,null,null,"These are the NPVs to report in the derogation application         NPV",null,"£m",null,null,{"$f":"(I33-I32)","v":1.1975539906783284},{"$f":"(J33-J32)","v":-21.910760739403685},{"$f":"(K33-K32)","v":-254.61418037791185},{"$f":"(L33-L32)","v":288.3722233630964}]
[null,null,null,"NPV",null,"£m"]
[null,null,null,"Absolute costs and benefits for each of the options including Proposed derogation"]
[]
[null,null,null,"Upfront investment costs","(?)","£m",{"$f":"Calc_BAU!D261","v":0},{"$f":"Calc_Proposed!D261","v":1.1952491289998475},{"$f":"Calc_BAT!D261","v":1.8128443209764948},{"$f":"Calc_Option3!D261","v":27.144078907764094},{"$f":"Calc_Option4!D261","v":243.35108277396373},{"$f":"Calc_Option5!D261","v":0}]
[null,null,null,"Operating costs",null,"£m",{"$f":"Calc_BAU!D262","v":270.45209807913972},{"$f":"Calc_Proposed!D262","v":270.45209807913972},{"$f":"Calc_BAT!D262","v":269.15281787524901},{"$f":"Calc_Option3!D262","v":272.20559797512982},{"$f":"Calc_Option4!D262","v":275.22478767580265},{"$f":"Calc_Option5!D262","v":0}]
[null,null,null,"Waste",null,"£m",{"$f":"Calc_BAU!D263","v":0},{"$f":"Calc_Proposed!D263","v":0},{"$f":"Calc_BAT!D263","v":0},{"$f":"Calc_Option3!D263","v":0},{"$f":"Calc_Option4!D263","v":0},{"$f":"Calc_Option5!D263","v":0}]
[null,null,null,"Energy consumption",null,"£m",{"$f":"Calc_BAU!D264","v":0},{"$f":"Calc_Proposed!D264","v":2.8570211248935357E-2},{"$f":"Calc_BAT!D264","v":0},{"$f":"Calc_Option3!D264","v":0},{"$f":"Calc_Option4!D264","v":0},{"$f":"Calc_Option5!D264","v":2.8570211248935357E-2}]
[null,null,null,"Air pollutant emissions",null,"£m",{"$f":"Calc_BAU!D265","v":16.724876154956885},{"$f":"Calc_Proposed!D265","v":16.724876154956885},{"$f":"Calc_BAT!D265","v":16.239830496915999},{"$f":"Calc_Option3!D265","v":10.964130540329608},{"$f":"Calc_Option4!D265","v":24.441356611965311},{"$f":"Calc_Option5!D265","v":0}]
[null,null,null,"GHG emissions",null,"£m",{"$f":"Calc_BAU!D266","v":0},{"$f":"Calc_Proposed!D266","v":2.2531094744520606E-3},{"$f":"Calc_BAT!D266","v":0},{"$f":"Calc_Option3!D266","v":0},{"$f":"Calc_Option4!D266","v":0},{"$f":"Calc_Option5!D266","v":2.2531094744520606E-3}]
[]
[]
[null,null,"Sensitivity Analysis Results"]
[]
[null,null,null,{"$f":"\"Lowest NPV for BAT-AEL is caused by: \" & 'Sensitivity Analysis'!N12","v":"Lowest NPV for BAT-AEL is caused by: High operating costs"}]
[null,null,null,"Lowest NPV under sensitivity testing",null,null,null,{"$f":"H15","v":0},{"$f":"VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$M$16:$O$28,3,FALSE),'Sensitivity Analysis'!$D$14:$I$27,3,FALSE)","v":-52.503081563982448},{"$f":"IF(VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$T$16:$V$28,3,FALSE),'Sensitivity Analysis'!$D$14:$I$27,4,FALSE)=0,\"\",VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$T$16:$V$28,3,FALSE),'Sensitivity Analysis'!$D$14:$I$27,4,FALSE))","v":-76.527230324028693},{"$f":"IF(VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$AA$16:$AC$28,3,FALSE),'Sensitivity Analysis'!$D$14:$I$27,5,FALSE)=0,\"\",VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$AA$16:$AC$28,3,FALSE),'Sensitivity Analysis'!$D$14:$I$27,5,FALSE))","v":-327.49998029720086},{"$f":"IF(VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$AH$16:$AJ$28,3,FALSE),'Sensitivity Analysis'!$D$14:$I$27,6,FALSE)=0,\"\",VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$AH$16:$AJ$28,3,FALSE),'Sensitivity Analysis'!$D$14:$I$27,6,FALSE))","v":261.32701355518248}]
[]
[null,null,null,"Does the comparison between the NPV of the BAT-AEL and the NPV of the Proposed derogation produce the same conclusion under this sensitivity test?",null,null,null,{"$f":"IF('Sensitivity Analysis'!$K$28=\"Yes\",2,0)","v":0}]
[]
[null,null,null,"What is the difference between the NPV of the BAT-AEL option and the NPV of the Proposed derogation under this sensitivity test?",null,null,null,{"$f":"'Sensitivity Analysis'!$F$28","v":-52.503081563982448}]
[]
[null,null,null,"What are the rankings of the different options?",null,null,null,{"$f":"IFERROR(RANK(H50,$H$50:$L$50),\"No Rank\")","v":2},{"$f":"IFERROR(RANK(I50,$H$50:$L$50),\"No Rank\")","v":3},{"$f":"IFERROR(RANK(J50,$H$50:$L$50),\"No Rank\")","v":4},{"$f":"IFERROR(RANK(K50,$H$50:$L$50),\"No Rank\")","v":5},{"$f":"IFERROR(RANK(L50,$H$50:$L$50),\"No Rank\")","v":1}]
[]
[null,null,null,"Is this ranking the same as the central assessment?",null,null,null,{"$f":"IF(AND(H16=H56,I16=I56,J16=J56,K16=K56,L16=L56),2,0)","v":0}]
[]
[null,null,null,{"$f":"\"Highest NPV for BAT-AEL is caused by: \" & 'Sensitivity Analysis'!N13","v":"Highest NPV for BAT-AEL is caused by: Low operating costs"}]
[null,null,null,"Highest NPV under sensitivity testing",null,null,null,{"$f":"H15","v":0},{"$f":"VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$N$16:$O$28,2,FALSE),'Sensitivity Analysis'!$D$14:$I$27,3,FALSE)","v":54.898189545339079},{"$f":"IF(VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$U$16:$V$28,2,FALSE),'Sensitivity Analysis'!$D$14:$I$27,4,FALSE)=0,\"\",VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$U$16:$V$28,2,FALSE),'Sensitivity Analysis'!$D$14:$I$27,4,FALSE))","v":32.705708845221295},{"$f":"IF(VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$AB$16:$AC$28,2,FALSE),'Sensitivity Analysis'!$D$14:$I$27,5,FALSE)=0,\"\",VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$AB$16:$AC$28,2,FALSE),'Sensitivity Analysis'!$D$14:$I$27,5,FALSE))","v":-181.72838045862269},{"$f":"IF(VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$AI$16:$AJ$28,2,FALSE),'Sensitivity Analysis'!$D$14:$I$27,6,FALSE)=0,\"\",VLOOKUP(VLOOKUP(1,'Sensitivity Analysis'!$AI$16:$AJ$28,2,FALSE),'Sensitivity Analysis'!$D$14:$I$27,6,FALSE))","v":329.29739330932114}]
[]
[null,null,null,"Does the comparison between the NPV of the BAT-AEL and the NPV of the Proposed derogation produce the same conclusion under this sensitivity test?",null,null,null,{"$f":"IF('Sensitivity Analysis'!K29=\"Yes\",2,0)","v":2}]
[]
[null,null,null,"What is the difference between the NPV of the BAT-AEL option and the NPV of the Proposed derogation under this sensitivity test?",null,null,null,{"$f":"'Sensitivity Analysis'!F29","v":54.898189545339079}]
[]
[null,null,null,"What are the rankings of the different options?",null,null,null,{"$f":"IFERROR(RANK(H61,$H$61:$L$61),\"No Rank\")","v":4},{"$f":"IFERROR(RANK(I61,$H$61:$L$61),\"No Rank\")","v":2},{"$f":"IFERROR(RANK(J61,$H$61:$L$61),\"No Rank\")","v":3},{"$f":"IFERROR(RANK(K61,$H$61:$L$61),\"No Rank\")","v":5},{"$f":"IFERROR(RANK(L61,$H$61:$L$61),\"No Rank\")","v":1}]
[]
[null,null,null,"Is this ranking the same as the central assessment?",null,null,null,{"$f":"IF(AND(H16=H67,I16=I67,J16=J67,K16=K67,L16=L67),2,0)","v":0}]
[]
[null,null,"Scenario Analysis Results"]
[]
[null,null,null,"Lowest NPV for each option using highest costs and lowest benefits"]
[null,null,null,"Lowest NPV under scenario testing",null,null,null,{"$f":"H15","v":0},{"$f":"IF(VLOOKUP('Scenario Analysis'!D11,'Scenario Analysis'!D11:J11,4,FALSE)=0,\"\",VLOOKUP('Scenario Analysis'!D11,'Scenario Analysis'!D11:J11,4,FALSE))","v":-53.409853561241022},{"$f":"IF(VLOOKUP('Scenario Analysis'!D11,'Scenario Analysis'!D11:J11,5,FALSE)=0,\"\",VLOOKUP('Scenario Analysis'!D11,'Scenario Analysis'!D11:J11,5,FALSE))","v":-87.683691100204456},{"$f":"IF(VLOOKUP('Scenario Analysis'!D11,'Scenario Analysis'!D11:J11,6,FALSE)=0,\"\",VLOOKUP('Scenario Analysis'!D11,'Scenario Analysis'!D11:J11,6,FALSE))","v":-412.49047684449602},{"$f":"IF(VLOOKUP('Scenario Analysis'!D11,'Scenario Analysis'!D11:J11,7,FALSE)=0,\"\",VLOOKUP('Scenario Analysis'!D11,'Scenario Analysis'!D11:J11,7,FALSE))","v":301.23406655602736}]
[]
[null,null,null,"Does the comparison between the NPV of the BAT-AEL and the NPV of the Proposed derogation produce the same conclusion under this scenario test?",null,null,null,{"$f":"IF('Scenario Analysis'!L11='Scenario Analysis'!L9,2,0)","v":0}]
[]
[null,null,null,"What is the difference between the NPV of the BAT-AEL option and the NPV of the Proposed derogation under this scenario test?",null,null,null,{"$f":"'Scenario Analysis'!G11","v":-53.409853561241022}]
[]
[null,null,null,"What are the rankings of the different options?",null,null,null,{"$f":"IFERROR(RANK(H74,$H$74:$L$74),\"No Rank\")","v":2},{"$f":"IFERROR(RANK(I74,$H$74:$L$74),\"No Rank\")","v":3},{"$f":"IFERROR(RANK(J74,$H$74:$L$74),\"No Rank\")","v":4},{"$f":"IFERROR(RANK(K74,$H$74:$L$74),\"No Rank\")","v":5},{"$f":"IFERROR(RANK(L74,$H$74:$L$74),\"No Rank\")","v":1}]
[]
[null,null,null,"Is this ranking the same as the central assessment?",null,null,null,{"$f":"IF(AND(H16=H80,I16=I80,J16=J80,K16=K80,L16=L80),2,0)","v":0}]
[]
[null,null,null,"Highest NPV for each option using lowest costs and highest benefits"]
[null,null,null,"Highest NPV under scenario testing",null,null,null,{"$f":"H15","v":0},{"$f":"IF(VLOOKUP('Scenario Analysis'!D12,'Scenario Analysis'!D12:J12,4,FALSE)=0,\"\",VLOOKUP('Scenario Analysis'!D12,'Scenario Analysis'!D12:J12,4,FALSE))","v":56.564181547625203},{"$f":"IF(VLOOKUP('Scenario Analysis'!D12,'Scenario Analysis'!D12:J12,5,FALSE)=0,\"\",VLOOKUP('Scenario Analysis'!D12,'Scenario Analysis'!D12:J12,5,FALSE))","v":57.879390505433804},{"$f":"IF(VLOOKUP('Scenario Analysis'!D12,'Scenario Analysis'!D12:J12,6,FALSE)=0,\"\",VLOOKUP('Scenario Analysis'!D12,'Scenario Analysis'!D12:J12,6,FALSE))","v":-263.98209506014723},{"$f":"IF(VLOOKUP('Scenario Analysis'!D12,'Scenario Analysis'!D12:J12,7,FALSE)=0,\"\",VLOOKUP('Scenario Analysis'!D12,'Scenario Analysis'!D12:J12,7,FALSE))","v":302.05647276169367}]
[]
[null,null,null,"Does the comparison between the NPV of the BAT-AEL and the NPV of the Proposed derogation produce the same conclusion under this scenario test?",null,null,null,{"$f":"IF('Scenario Analysis'!L19=\"No\",2,0)","v":2}]
[]
[null,null,null,"What is the difference between the NPV of the BAT-AEL option and the NPV of the Proposed derogation under this scenario test?",null,null,null,{"$f":"'Scenario Analysis'!G12","v":56.564181547625203}]
[]
[null,null,null,"What are the rankings of the different options?",null,null,null,{"$f":"IFERROR(RANK(H85,$H$85:$L$85),\"No Rank\")","v":4},{"$f":"IFERROR(RANK(I85,$H$85:$L$85),\"No Rank\")","v":3},{"$f":"IFERROR(RANK(J85,$H$85:$L$85),\"No Rank\")","v":2},{"$f":"IFERROR(RANK(K85,$H$85:$L$85),\"No Rank\")","v":5},{"$f":"IFERROR(RANK(L85,$H$85:$L$85),\"No Rank\")","v":1}]
[]
[null,null,null,"Is this ranking the same as the central assessment?",null,null,null,{"$f":"IF(AND(H16=H91,I16=I91,J16=J91,K16=K91,L16=L91),2,0)","v":0}]

{"sheet":"Sensitivity Analysis","index":8,"n_rows":114,"n_cols":36,"rows_kept":114,"cut":false,"hidden":false,"merged":[[81,3,81,5],[76,3,76,5],[77,3,77,5],[78,3,78,5],[79,3,79,5],[80,3,80,5],[71,3,71,5],[72,3,72,5],[73,3,73,5],[74,3,74,5],[75,3,75,5],[66,3,66,5],[67,3,67,5],[68,3,68,5],[69,3,69,5],[70,3,70,5],[61,3,61,5],[62,3,62,5],[63,3,63,5],[64,3,64,5],[65,3,65,5],[56,3,56,5],[57,3,57,5],[58,3,58,5],[59,3,59,5],[60,3,60,5],[8,5,8,9],[8,17,8,39],[3,3,3,6],[48,8,48,9],[49,3,49,5],[50,3,50,5],[51,3,51,5],[52,3,52,5],[54,3,54,5],[55,3,55,5],[53,3,53,5],[82,3,82,5],[83,3,83,5],[84,3,84,5],[85,3,85,5],[86,3,86,5],[87,3,87,5],[88,3,88,5],[89,3,89,5],[90,3,90,5],[91,3,91,5],[92,3,92,5],[93,3,93,5],[94,3,94,5],[100,3,100,5],[101,3,101,5],[102,3,102,5],[95,3,95,5],[96,3,96,5],[97,3,97,5],[98,3,98,5],[99,3,99,5]]}
[null,{"$f":"\"---- Sensitivity Analysis ----\"","v":"---- Sensitivity Analysis ----"}]
[]
[]
[]
[]
[]
[null,null,null,"Sensitivity Tests"]
[]
[null,null,null,null,null,"NPV (£m) net of Preferred option",null,null,null,null,null,null,"Used by Results Worksheet"]
[]
[null,null,null,"Option name",null,{"$f":"Results!I6","v":"BAT-AEL"},{"$f":"Results!J6","v":"Option 1"},{"$f":"Results!K6","v":"Option 2"},{"$f":"Results!L6","v":"Option 3"},null,"Is BAT's NPV sign the same as central?",null,{"$f":"F11","v":"BAT-AEL"},null,null,null,null,null,null,{"$f":"G11","v":"Option 1"},null,null,null,null,null,null,{"$f":"H11","v":"Option 2"},null,null,null,null,null,null,{"$f":"I11","v":"Option 3"}]
[null,null,null,"Central (base case)",null,{"$f":"Results!I15","v":1.1975539906783284},{"$f":"Results!J15","v":-21.910760739403685},{"$f":"Results!K15","v":-254.61418037791185},{"$f":"Results!L15","v":288.3722233630964},null,null,null,"LOW",{"$f":"INDEX(D14:D27,MATCH(F28,F14:F27,0))","v":"High operating costs"},null,null,null,null,null,"LOW",{"$f":"INDEX(D14:D27,MATCH(G28,G14:G27,0))","v":"High operating costs"},null,null,null,null,null,"LOW",{"$f":"INDEX(D14:D27,MATCH(H28,H14:H27,0))","v":"High upfront investment costs"},null,null,null,null,null,"LOW",{"$f":"INDEX(D14:D27,MATCH(I28,I14:I27,0))","v":"Low operating costs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"HIGH",{"$f":"INDEX(D14:D27,MATCH(F29,F14:F27,0))","v":"Low operating costs"},null,null,null,null,null,"HIGH",{"$f":"INDEX(D14:D27,MATCH(G29,G14:G27,0))","v":"Low operating costs"},null,null,null,null,null,"HIGH",{"$f":"INDEX(D14:D27,MATCH(H29,H14:H27,0))","v":"Low upfront investment costs"},null,null,null,null,null,"HIGH",{"$f":"INDEX(D14:D27,MATCH(I29,I14:I27,0))","v":"High damage costs"}]
[null,null,null,"Low upfront investment costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D14,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1.6218823740712922},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D14,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-13.88706197997444},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D14,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-181.72838045862269},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D14,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":288.25269845019642},null,{"$f":"IF(OR(AND(F$12<0,F14<0),AND(F$12>0,F14>0)),\"Yes\",IF(OR(F$12=0,F14=0),\"\",\"No\"))","v":"Yes"}]
[null,null,null,"High upfront investment costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D15,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":0.77322560728536449},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D15,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-29.934459498832933},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D15,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-327.49998029720086},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D15,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":288.49174827599643},null,{"$f":"IF(OR(AND(F$12<0,F15<0),AND(F$12>0,F15>0)),\"Yes\",IF(OR(F$12=0,F15=0),\"\",\"No\"))","v":"Yes"},null,"LOW","HIGH",null,null,null,null,null,"LOW","HIGH",null,null,null,null,null,"LOW","HIGH",null,null,null,null,null,"LOW","HIGH"]
[null,null,null,"Low operating costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D16,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":54.898189545339079},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D16,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":32.705708845221295},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D16,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-281.65939018582577},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D16,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":261.32701355518248},null,"Yes",null,{"$f":"IF(O16=$N$12,1,0)","v":0},{"$f":"IF(O16=$N$13,1,0)","v":0},"Low upfront investment costs",null,null,null,null,{"$f":"IF(V16=$U$12,1,0)","v":0},{"$f":"IF(V16=$U$13,1,0)","v":0},"Low upfront investment costs",null,null,null,null,{"$f":"IF(AC16=$AB$12,1,0)","v":0},{"$f":"IF(AC16=$AB$13,1,0)","v":1},"Low upfront investment costs",null,null,null,null,{"$f":"IF(AJ16=$AI$12,1,0)","v":0},{"$f":"IF(AJ16=$AI$13,1,0)","v":0},"Low upfront investment costs"]
[null,null,null,"High operating costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D17,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-52.503081563982448},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D17,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-76.527230324028693},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D17,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-227.56897056999787},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D17,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":315.41743317101037},null,"No",null,{"$f":"IF(O17=$N$12,1,0)","v":0},{"$f":"IF(O17=$N$13,1,0)","v":0},"High upfront investment costs",null,null,null,null,{"$f":"IF(V17=$U$12,1,0)","v":0},{"$f":"IF(V17=$U$13,1,0)","v":0},"High upfront investment costs",null,null,null,null,{"$f":"IF(AC17=$AB$12,1,0)","v":1},{"$f":"IF(AC17=$AB$13,1,0)","v":0},"High upfront investment costs",null,null,null,null,{"$f":"IF(AJ17=$AI$12,1,0)","v":0},{"$f":"IF(AJ17=$AI$13,1,0)","v":0},"High upfront investment costs"]
[null,null,null,"Low energy price",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D18,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1.1988969443658499},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D18,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-21.909417785716162},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D18,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-254.61283742422432},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D18,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":288.3722233630964},null,"Yes",null,0,1,"Low operating costs",null,null,null,null,0,1,"Low operating costs",null,null,null,null,0,0,"Low operating costs",null,null,null,null,1,0,"Low operating costs"]
[null,null,null,"High energy price",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D19,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1.1953907755500597},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D19,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-21.912923954531955},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D19,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-254.61634359304011},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D19,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":288.3722233630964},null,"Yes",null,1,0,"High operating costs",null,null,null,null,1,0,"High operating costs",null,null,null,null,0,0,"High operating costs",null,null,null,null,0,0,"High operating costs"]
[null,null,null,"Low damage costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D20,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":0.77353274578382036},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D20,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-26.873163860178192},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D20,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-247.91145543671567},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D20,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":273.97333481457582},null,"Yes",null,0,0,"Low energy price",null,null,null,null,0,0,"Low energy price",null,null,null,null,0,0,"Low energy price",null,null,null,null,0,0,"Low energy price"]
[null,null,null,"High damage costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D21,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2.4280817538331574},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D21,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-7.7952605985183894},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D21,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-273.89911567240802},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D21,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":329.29739330932114},null,"Yes",null,0,0,"High energy price",null,null,null,null,0,0,"High energy price",null,null,null,null,0,0,"High energy price",null,null,null,null,0,0,"High energy price"]
[null,null,null,"EEA damage costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D22,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1.2137819220350168},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D22,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-21.912676888257899},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D22,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-254.75876287393243},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D22,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":288.34496334159849},null,"Yes",null,0,0,"Low damage costs",null,null,null,null,0,0,"Low damage costs",null,null,null,null,0,0,"Low damage costs",null,null,null,null,0,0,"Low damage costs"]
[null,null,null,"Low WACC",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D23,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1.227139243046143},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D23,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-20.521311598203578},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D23,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-231.38549196469907},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D23,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":288.28757244441471},null,"Yes",null,0,0,"High damage costs",null,null,null,null,0,0,"High damage costs",null,null,null,null,0,0,"High damage costs",null,null,null,null,0,1,"High damage costs"]
[null,null,null,"High WACC",null,{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!F$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D24,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1.16731741620334},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!G$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D24,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-23.334877412526158},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!H$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D24,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":-278.58455803658143},{"$f":"INDEX('Sensitivity Calcs'!$F$73:$Q$76,MATCH('Sensitivity Analysis'!I$11,'Sensitivity Calcs'!$C$73:$C$76,0),MATCH('Sensitivity Analysis'!$D24,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":288.45949338185778},null,"Yes",null,0,0,"EEA damage costs",null,null,null,null,0,0,"EEA damage costs",null,null,null,null,0,0,"EEA damage costs",null,null,null,null,0,0,"EEA damage costs"]
[null,null,null,null,null,null,null,null,null,null,"",null,0,0,"Low WACC",null,null,null,null,0,0,"Low WACC",null,null,null,null,0,0,"Low WACC",null,null,null,null,0,0,"Low WACC"]
[null,null,null,null,null,null,null,null,null,null,"",null,0,0,"High WACC",null,null,null,null,0,0,"High WACC",null,null,null,null,0,0,"High WACC",null,null,null,null,0,0,"High WACC"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Range Low",null,{"$f":"MIN(F14:F24)","v":-52.503081563982448},{"$f":"MIN(G14:G24)","v":-76.527230324028693},{"$f":"MIN(H14:H24)","v":-327.49998029720086},{"$f":"MIN(I14:I24)","v":261.32701355518248},null,{"$f":"IF(OR(AND(F$12<0,F28<0),AND(F$12>0,F28>0)),\"Yes\",IF(OR(F$12=0,F28=0),\"\",\"No\"))","v":"No"}]
[null,null,null,"Range High",null,{"$f":"MAX(F14:F24)","v":54.898189545339079},{"$f":"MAX(G14:G24)","v":32.705708845221295},{"$f":"MAX(H14:H24)","v":-181.72838045862269},{"$f":"MAX(I14:I24)","v":329.29739330932114},null,{"$f":"IF(OR(AND(F$12<0,F29<0),AND(F$12>0,F29>0)),\"Yes\",IF(OR(F$12=0,F29=0),\"\",\"No\"))","v":"Yes"}]
[]
[null,null,null,"Option ranking"]
[null,null,null,"Option name",null,{"$f":"Results!I6","v":"BAT-AEL"},{"$f":"Results!J6","v":"Option 1"},{"$f":"Results!K6","v":"Option 2"},{"$f":"Results!L6","v":"Option 3"},null,"Ranking same as central assessment?"]
[null,null,null,"Central (base case)",null,{"$f":"Results!I16","v":2},{"$f":"Results!J16","v":4},{"$f":"Results!K16","v":5},{"$f":"Results!L16","v":1}]
[]
[null,null,null,"Low upfront investment costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D35,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D35,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D35,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D35,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F89:$I89)=4,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"High upfront investment costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D36,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D36,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D36,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D36,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F90:$I90)=4,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"Low operating costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D37,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D37,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D37,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D37,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F91:$I91)=4,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"High operating costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D38,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D38,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D38,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D38,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F92:$I92)=4,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"Low energy price",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D39,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D39,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D39,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D39,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F93:$I93)=4,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"High energy price",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D40,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D40,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D40,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D40,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F94:$I94)=4,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"Low damage costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D41,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D41,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D41,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D41,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F95:$I95)=4,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"High damage costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D42,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D42,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D42,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D42,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F96:$I96)=4,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"EEA damage costs",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D43,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D43,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D43,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D43,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F97:$I97)=4,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"Low WACC",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D44,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D44,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D44,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D44,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F98:$I98)=4,\"Yes\",\"No\")","v":"No"}]
[null,null,null,"High WACC",null,{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!F$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D45,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":2},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!G$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D45,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":3},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!H$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D45,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":4},{"$f":"INDEX('Sensitivity Calcs'!$F$81:$Q$84,MATCH('Sensitivity Analysis'!I$32,'Sensitivity Calcs'!$C$81:$C$84,0),MATCH('Sensitivity Analysis'!$D45,'Sensitivity Calcs'!$F$5:$Q$5,0))","v":1},null,{"$f":"IF(SUM('Sensitivity Calcs'!$F99:$I99)=4,\"Yes\",\"No\")","v":"No"}]
[]
[null,null,null,"Maximum and minimum damage costs used for each pollutant"]
[]
[null,null,null,null,null,null,null,null,"NOX when combined with PM10"]
[null,null,null,"Pollutant name",null,null,{"$f":"'Damage costs'!W15","v":"MAX Used"},{"$f":"'Damage costs'!Y15","v":"MIN Used"},{"$f":"'Damage costs'!AA15","v":"MAX Used"},{"$f":"'Damage costs'!AC15","v":"MIN Used"}]
[null,null,null,{"$f":"'Damage costs'!C18","v":"NOX Domestic"},null,null,{"$f":"'Damage costs'!W18","v":"High central range"},{"$f":"'Damage costs'!Y18","v":"Low central range"},{"$f":"IF(LEFT(D51,3)=\"NOX\",'Damage costs'!AA18,\"\")","v":"High central range"},{"$f":"IF(LEFT(D51,3)=\"NOX\",'Damage costs'!AC18,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C19","v":"NOX Agriculture"},null,null,{"$f":"'Damage costs'!W19","v":"High central range"},{"$f":"'Damage costs'!Y19","v":"Low central range"},{"$f":"IF(LEFT(D52,3)=\"NOX\",'Damage costs'!AA19,\"\")","v":"High central range"},{"$f":"IF(LEFT(D52,3)=\"NOX\",'Damage costs'!AC19,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C20","v":"NOX Waste"},null,null,{"$f":"'Damage costs'!W20","v":"High central range"},{"$f":"'Damage costs'!Y20","v":"Low central range"},{"$f":"IF(LEFT(D53,3)=\"NOX\",'Damage costs'!AA20,\"\")","v":"High central range"},{"$f":"IF(LEFT(D53,3)=\"NOX\",'Damage costs'!AC20,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C21","v":"NOX Other"},null,null,{"$f":"'Damage costs'!W21","v":"High central range"},{"$f":"'Damage costs'!Y21","v":"Low central range"},{"$f":"IF(LEFT(D54,3)=\"NOX\",'Damage costs'!AA21,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D54,3)=\"NOX\",'Damage costs'!AC21,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C22","v":"NOX Industry (area)"},null,null,{"$f":"'Damage costs'!W22","v":"High central range"},{"$f":"'Damage costs'!Y22","v":"Low central range"},{"$f":"IF(LEFT(D55,3)=\"NOX\",'Damage costs'!AA22,\"\")","v":"High central range"},{"$f":"IF(LEFT(D55,3)=\"NOX\",'Damage costs'!AC22,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C23","v":"NOX Part A Category 1"},null,null,{"$f":"'Damage costs'!W23","v":"High central range"},{"$f":"'Damage costs'!Y23","v":"Low central range"},{"$f":"IF(LEFT(D56,3)=\"NOX\",'Damage costs'!AA23,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D56,3)=\"NOX\",'Damage costs'!AC23,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C24","v":"NOX Part A Category 2"},null,null,{"$f":"'Damage costs'!W24","v":"High central range"},{"$f":"'Damage costs'!Y24","v":"Low central range"},{"$f":"IF(LEFT(D57,3)=\"NOX\",'Damage costs'!AA24,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D57,3)=\"NOX\",'Damage costs'!AC24,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C25","v":"NOX Part A Category 3"},null,null,{"$f":"'Damage costs'!W25","v":"High central range"},{"$f":"'Damage costs'!Y25","v":"Low central range"},{"$f":"IF(LEFT(D58,3)=\"NOX\",'Damage costs'!AA25,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D58,3)=\"NOX\",'Damage costs'!AC25,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C26","v":"NOX Part A Category 4"},null,null,{"$f":"'Damage costs'!W26","v":"High central range"},{"$f":"'Damage costs'!Y26","v":"Low central range"},{"$f":"IF(LEFT(D59,3)=\"NOX\",'Damage costs'!AA26,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D59,3)=\"NOX\",'Damage costs'!AC26,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C27","v":"NOX Part A Category 5"},null,null,{"$f":"'Damage costs'!W27","v":"High central range"},{"$f":"'Damage costs'!Y27","v":"Low central range"},{"$f":"IF(LEFT(D60,3)=\"NOX\",'Damage costs'!AA27,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D60,3)=\"NOX\",'Damage costs'!AC27,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C28","v":"NOX Part A Category 6"},null,null,{"$f":"'Damage costs'!W28","v":"High central range"},{"$f":"'Damage costs'!Y28","v":"Low central range"},{"$f":"IF(LEFT(D61,3)=\"NOX\",'Damage costs'!AA28,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D61,3)=\"NOX\",'Damage costs'!AC28,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C29","v":"NOX Part A Category 7"},null,null,{"$f":"'Damage costs'!W29","v":"High central range"},{"$f":"'Damage costs'!Y29","v":"Low central range"},{"$f":"IF(LEFT(D62,3)=\"NOX\",'Damage costs'!AA29,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D62,3)=\"NOX\",'Damage costs'!AC29,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C30","v":"NOX Part A Category 8"},null,null,{"$f":"'Damage costs'!W30","v":"High central range"},{"$f":"'Damage costs'!Y30","v":"Low central range"},{"$f":"IF(LEFT(D63,3)=\"NOX\",'Damage costs'!AA30,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D63,3)=\"NOX\",'Damage costs'!AC30,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C31","v":"NOX Part A Category 9"},null,null,{"$f":"'Damage costs'!W31","v":"High central range"},{"$f":"'Damage costs'!Y31","v":"Low central range"},{"$f":"IF(LEFT(D64,3)=\"NOX\",'Damage costs'!AA31,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D64,3)=\"NOX\",'Damage costs'!AC31,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C32","v":"SO2 National (SOX)"},null,null,{"$f":"'Damage costs'!W32","v":"High central range"},{"$f":"'Damage costs'!Y32","v":"Low central range"},{"$f":"IF(LEFT(D65,3)=\"NOX\",'Damage costs'!AA32,\"\")","v":""},{"$f":"IF(LEFT(D65,3)=\"NOX\",'Damage costs'!AC32,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C33","v":"PM2.5 National"},null,null,{"$f":"'Damage costs'!W33","v":"High central range"},{"$f":"'Damage costs'!Y33","v":"EEA"},{"$f":"IF(LEFT(D66,3)=\"NOX\",'Damage costs'!AA33,\"\")","v":""},{"$f":"IF(LEFT(D66,3)=\"NOX\",'Damage costs'!AC33,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C34","v":"PM2.5 Industry (area)"},null,null,{"$f":"'Damage costs'!W34","v":"High central range"},{"$f":"'Damage costs'!Y34","v":"EEA"},{"$f":"IF(LEFT(D67,3)=\"NOX\",'Damage costs'!AA34,\"\")","v":""},{"$f":"IF(LEFT(D67,3)=\"NOX\",'Damage costs'!AC34,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C35","v":"PM2.5 Commercial"},null,null,{"$f":"'Damage costs'!W35","v":"High central range"},{"$f":"'Damage costs'!Y35","v":"EEA"},{"$f":"IF(LEFT(D68,3)=\"NOX\",'Damage costs'!AA35,\"\")","v":""},{"$f":"IF(LEFT(D68,3)=\"NOX\",'Damage costs'!AC35,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C36","v":"PM2.5 Domestic"},null,null,{"$f":"'Damage costs'!W36","v":"High central range"},{"$f":"'Damage costs'!Y36","v":"EEA"},{"$f":"IF(LEFT(D69,3)=\"NOX\",'Damage costs'!AA36,\"\")","v":""},{"$f":"IF(LEFT(D69,3)=\"NOX\",'Damage costs'!AC36,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C37","v":"PM2.5 Solvents"},null,null,{"$f":"'Damage costs'!W37","v":"High central range"},{"$f":"'Damage costs'!Y37","v":"EEA"},{"$f":"IF(LEFT(D70,3)=\"NOX\",'Damage costs'!AA37,\"\")","v":""},{"$f":"IF(LEFT(D70,3)=\"NOX\",'Damage costs'!AC37,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C38","v":"PM2.5 Waste"},null,null,{"$f":"'Damage costs'!W38","v":"High central range"},{"$f":"'Damage costs'!Y38","v":"EEA"},{"$f":"IF(LEFT(D71,3)=\"NOX\",'Damage costs'!AA38,\"\")","v":""},{"$f":"IF(LEFT(D71,3)=\"NOX\",'Damage costs'!AC38,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C39","v":"PM2.5 Agriculture"},null,null,{"$f":"'Damage costs'!W39","v":"High central range"},{"$f":"'Damage costs'!Y39","v":"EEA"},{"$f":"IF(LEFT(D72,3)=\"NOX\",'Damage costs'!AA39,\"\")","v":""},{"$f":"IF(LEFT(D72,3)=\"NOX\",'Damage costs'!AC39,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C40","v":"PM2.5 Other"},null,null,{"$f":"'Damage costs'!W40","v":"High central range"},{"$f":"'Damage costs'!Y40","v":"EEA"},{"$f":"IF(LEFT(D73,3)=\"NOX\",'Damage costs'!AA40,\"\")","v":""},{"$f":"IF(LEFT(D73,3)=\"NOX\",'Damage costs'!AC40,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C41","v":"PM2.5 Part A Category 1"},null,null,{"$f":"'Damage costs'!W41","v":"High central range"},{"$f":"'Damage costs'!Y41","v":"EEA"},{"$f":"IF(LEFT(D74,3)=\"NOX\",'Damage costs'!AA41,\"\")","v":""},{"$f":"IF(LEFT(D74,3)=\"NOX\",'Damage costs'!AC41,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C42","v":"PM2.5 Part A Category 2"},null,null,{"$f":"'Damage costs'!W42","v":"High central range"},{"$f":"'Damage costs'!Y42","v":"EEA"},{"$f":"IF(LEFT(D75,3)=\"NOX\",'Damage costs'!AA42,\"\")","v":""},{"$f":"IF(LEFT(D75,3)=\"NOX\",'Damage costs'!AC42,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C43","v":"PM2.5 Part A Category 3"},null,null,{"$f":"'Damage costs'!W43","v":"High central range"},{"$f":"'Damage costs'!Y43","v":"EEA"},{"$f":"IF(LEFT(D76,3)=\"NOX\",'Damage costs'!AA43,\"\")","v":""},{"$f":"IF(LEFT(D76,3)=\"NOX\",'Damage costs'!AC43,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C44","v":"PM2.5 Part A Category 4"},null,null,{"$f":"'Damage costs'!W44","v":"High central range"},{"$f":"'Damage costs'!Y44","v":"EEA"},{"$f":"IF(LEFT(D77,3)=\"NOX\",'Damage costs'!AA44,\"\")","v":""},{"$f":"IF(LEFT(D77,3)=\"NOX\",'Damage costs'!AC44,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C45","v":"PM2.5 Part A Category 5"},null,null,{"$f":"'Damage costs'!W45","v":"High central range"},{"$f":"'Damage costs'!Y45","v":"EEA"},{"$f":"IF(LEFT(D78,3)=\"NOX\",'Damage costs'!AA45,\"\")","v":""},{"$f":"IF(LEFT(D78,3)=\"NOX\",'Damage costs'!AC45,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C46","v":"PM2.5 Part A Category 6"},null,null,{"$f":"'Damage costs'!W46","v":"High central range"},{"$f":"'Damage costs'!Y46","v":"EEA"},{"$f":"IF(LEFT(D79,3)=\"NOX\",'Damage costs'!AA46,\"\")","v":""},{"$f":"IF(LEFT(D79,3)=\"NOX\",'Damage costs'!AC46,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C47","v":"PM2.5 Part A Category 7"},null,null,{"$f":"'Damage costs'!W47","v":"High central range"},{"$f":"'Damage costs'!Y47","v":"EEA"},{"$f":"IF(LEFT(D80,3)=\"NOX\",'Damage costs'!AA47,\"\")","v":""},{"$f":"IF(LEFT(D80,3)=\"NOX\",'Damage costs'!AC47,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C48","v":"PM2.5 Part A Category 8"},null,null,{"$f":"'Damage costs'!W48","v":"High central range"},{"$f":"'Damage costs'!Y48","v":"EEA"},{"$f":"IF(LEFT(D81,3)=\"NOX\",'Damage costs'!AA48,\"\")","v":""},{"$f":"IF(LEFT(D81,3)=\"NOX\",'Damage costs'!AC48,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C49","v":"PM2.5 Part A Category 9"},null,null,{"$f":"'Damage costs'!W49","v":"High central range"},{"$f":"'Damage costs'!Y49","v":"EEA"},{"$f":"IF(LEFT(D82,3)=\"NOX\",'Damage costs'!AA49,\"\")","v":""},{"$f":"IF(LEFT(D82,3)=\"NOX\",'Damage costs'!AC49,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C50","v":"PM10 Domestic"},null,null,{"$f":"'Damage costs'!W50","v":"High central range"},{"$f":"'Damage costs'!Y50","v":"EEA"},{"$f":"IF(LEFT(D83,3)=\"NOX\",'Damage costs'!AA50,\"\")","v":""},{"$f":"IF(LEFT(D83,3)=\"NOX\",'Damage costs'!AC50,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C51","v":"PM10 Agriculture"},null,null,{"$f":"'Damage costs'!W51","v":"EEA"},{"$f":"'Damage costs'!Y51","v":"Low central range"},{"$f":"IF(LEFT(D84,3)=\"NOX\",'Damage costs'!AA51,\"\")","v":""},{"$f":"IF(LEFT(D84,3)=\"NOX\",'Damage costs'!AC51,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C52","v":"PM10 Waste"},null,null,{"$f":"'Damage costs'!W52","v":"High central range"},{"$f":"'Damage costs'!Y52","v":"EEA"},{"$f":"IF(LEFT(D85,3)=\"NOX\",'Damage costs'!AA52,\"\")","v":""},{"$f":"IF(LEFT(D85,3)=\"NOX\",'Damage costs'!AC52,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C53","v":"PM10 Industry"},null,null,{"$f":"'Damage costs'!W53","v":"High central range"},{"$f":"'Damage costs'!Y53","v":"EEA"},{"$f":"IF(LEFT(D86,3)=\"NOX\",'Damage costs'!AA53,\"\")","v":""},{"$f":"IF(LEFT(D86,3)=\"NOX\",'Damage costs'!AC53,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C54","v":"PM10 ESI"},null,null,{"$f":"'Damage costs'!W54","v":"EEA"},{"$f":"'Damage costs'!Y54","v":"Low central range"},{"$f":"IF(LEFT(D87,3)=\"NOX\",'Damage costs'!AA54,\"\")","v":""},{"$f":"IF(LEFT(D87,3)=\"NOX\",'Damage costs'!AC54,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C55","v":"Ammonia"},null,null,{"$f":"'Damage costs'!W55","v":"High central range"},{"$f":"'Damage costs'!Y55","v":"Low central range"},{"$f":"IF(LEFT(D88,3)=\"NOX\",'Damage costs'!AA55,\"\")","v":""},{"$f":"IF(LEFT(D88,3)=\"NOX\",'Damage costs'!AC55,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C56","v":"Arsenic"},null,null,{"$f":"'Damage costs'!W56","v":"EEA"},{"$f":"'Damage costs'!Y56","v":"Low central range"},{"$f":"IF(LEFT(D89,3)=\"NOX\",'Damage costs'!AA56,\"\")","v":""},{"$f":"IF(LEFT(D89,3)=\"NOX\",'Damage costs'!AC56,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C57","v":"Cadmium"},null,null,{"$f":"'Damage costs'!W57","v":"EEA"},{"$f":"'Damage costs'!Y57","v":"Low central range"},{"$f":"IF(LEFT(D90,3)=\"NOX\",'Damage costs'!AA57,\"\")","v":""},{"$f":"IF(LEFT(D90,3)=\"NOX\",'Damage costs'!AC57,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C58","v":"Chromium"},null,null,{"$f":"'Damage costs'!W58","v":"EEA"},{"$f":"'Damage costs'!Y58","v":"Low central range"},{"$f":"IF(LEFT(D91,3)=\"NOX\",'Damage costs'!AA58,\"\")","v":""},{"$f":"IF(LEFT(D91,3)=\"NOX\",'Damage costs'!AC58,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C59","v":"Nickel"},null,null,{"$f":"'Damage costs'!W59","v":"EEA"},{"$f":"'Damage costs'!Y59","v":"Low central range"},{"$f":"IF(LEFT(D92,3)=\"NOX\",'Damage costs'!AA59,\"\")","v":""},{"$f":"IF(LEFT(D92,3)=\"NOX\",'Damage costs'!AC59,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C60","v":"1, 3 Butadiene"},null,null,{"$f":"'Damage costs'!W60","v":"EEA"},{"$f":"'Damage costs'!Y60","v":"Low central range"},{"$f":"IF(LEFT(D93,3)=\"NOX\",'Damage costs'!AA60,\"\")","v":""},{"$f":"IF(LEFT(D93,3)=\"NOX\",'Damage costs'!AC60,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C61","v":"Benzene"},null,null,{"$f":"'Damage costs'!W61","v":"EEA"},{"$f":"'Damage costs'!Y61","v":"Low central range"},{"$f":"IF(LEFT(D94,3)=\"NOX\",'Damage costs'!AA61,\"\")","v":""},{"$f":"IF(LEFT(D94,3)=\"NOX\",'Damage costs'!AC61,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C62","v":"PAH"},null,null,{"$f":"'Damage costs'!W62","v":"EEA"},{"$f":"'Damage costs'!Y62","v":"Low central range"},{"$f":"IF(LEFT(D95,3)=\"NOX\",'Damage costs'!AA62,\"\")","v":""},{"$f":"IF(LEFT(D95,3)=\"NOX\",'Damage costs'!AC62,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C63","v":"Formaldehyde"},null,null,{"$f":"'Damage costs'!W63","v":"EEA"},{"$f":"'Damage costs'!Y63","v":"Low central range"},{"$f":"IF(LEFT(D96,3)=\"NOX\",'Damage costs'!AA63,\"\")","v":""},{"$f":"IF(LEFT(D96,3)=\"NOX\",'Damage costs'!AC63,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C64","v":"Dioxins/furans"},null,null,{"$f":"'Damage costs'!W64","v":"EEA"},{"$f":"'Damage costs'!Y64","v":"Low central range"},{"$f":"IF(LEFT(D97,3)=\"NOX\",'Damage costs'!AA64,\"\")","v":""},{"$f":"IF(LEFT(D97,3)=\"NOX\",'Damage costs'!AC64,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C65","v":"VOC National (VOCs)"},null,null,{"$f":"'Damage costs'!W65","v":"EEA"},{"$f":"'Damage costs'!Y65","v":"Low central range"},{"$f":"IF(LEFT(D98,3)=\"NOX\",'Damage costs'!AA65,\"\")","v":""},{"$f":"IF(LEFT(D98,3)=\"NOX\",'Damage costs'!AC65,\"\")","v":""}]
[null,null,null,{"$f":"IF('Damage costs'!C66<>\"Insert New Pollutant Here\",'Damage costs'!C66,\"\")","v":""},null,null,{"$f":"'Damage costs'!W66","v":"Low central range"},{"$f":"'Damage costs'!Y66","v":"Low central range"},{"$f":"IF(LEFT(D99,3)=\"NOX\",'Damage costs'!AA66,\"\")","v":""},{"$f":"IF(LEFT(D99,3)=\"NOX\",'Damage costs'!AC66,\"\")","v":""}]
[null,null,null,{"$f":"IF('Damage costs'!C67<>\"Insert New Pollutant Here\",'Damage costs'!C67,\"\")","v":""},null,null,{"$f":"'Damage costs'!W67","v":"Low central range"},{"$f":"'Damage costs'!Y67","v":"Low central range"},{"$f":"IF(LEFT(D100,3)=\"NOX\",'Damage costs'!AA67,\"\")","v":""},{"$f":"IF(LEFT(D100,3)=\"NOX\",'Damage costs'!AC67,\"\")","v":""}]
[null,null,null,{"$f":"IF('Damage costs'!C68<>\"Insert New Pollutant Here\",'Damage costs'!C68,\"\")","v":""},null,null,{"$f":"'Damage costs'!W68","v":"Low central range"},{"$f":"'Damage costs'!Y68","v":"Low central range"},{"$f":"IF(LEFT(D101,3)=\"NOX\",'Damage costs'!AA68,\"\")","v":""},{"$f":"IF(LEFT(D101,3)=\"NOX\",'Damage costs'!AC68,\"\")","v":""}]
[null,null,null,{"$f":"IF('Damage costs'!C69<>\"Insert New Pollutant Here\",'Damage costs'!C69,\"\")","v":""},null,null,{"$f":"'Damage costs'!W69","v":"Low central range"},{"$f":"'Damage costs'!Y69","v":"Low central range"},{"$f":"IF(LEFT(D102,3)=\"NOX\",'Damage costs'!AA69,\"\")","v":""},{"$f":"IF(LEFT(D102,3)=\"NOX\",'Damage costs'!AC69,\"\")","v":""}]
[null,null,null,{"$f":"IF('Damage costs'!C70<>\"Insert New Pollutant Here\",'Damage costs'!C70,\"\")","v":""},null,null,{"$f":"'Damage costs'!W70","v":"Low central range"},{"$f":"'Damage costs'!Y70","v":"Low central range"},{"$f":"IF(LEFT(D103,3)=\"NOX\",'Damage costs'!AA70,\"\")","v":""},{"$f":"IF(LEFT(D103,3)=\"NOX\",'Damage costs'!AC70,\"\")","v":""}]
[]
[]
[null,null,null,"Sensitivity analysis (Tipping point analysis for BAT-AEL)",null,null,"(?)"]
[]
[null,null,null,"Parameter",null,"Goal-seek cell","Goal-seek target (NPV=0)","Original value (£m)","Tipping value (£m)","% change"]
[null,null,null,"BAT Installation costs",null,null,{"$f":"'Sensitivity Calcs'!$G$127","v":1.1975539906783284},{"$f":"Results!I39","v":1.8128443209764948},null,{"$f":"IFERROR(I109/H109,0)","v":0}]
[null,null,null,"BAT Operating costs",null,null,{"$f":"'Sensitivity Calcs'!$G$127","v":1.1975539906783284},{"$f":"Results!I40","v":269.15281787524901},null,0]
[null,null,null,"BAT Energy Cost",null,null,{"$f":"'Sensitivity Calcs'!$G$127","v":1.1975539906783284},{"$f":"Results!I42","v":0},null,0]
[null,null,null,"BAT air quality impacts",null,null,{"$f":"'Sensitivity Calcs'!$G$127","v":1.1975539906783284},{"$f":"Results!I43","v":16.239830496915999},null,0]
[null,null,null,"BAT emission impacts",null,null,{"$f":"'Sensitivity Calcs'!$G$127","v":1.1975539906783284},{"$f":"Results!I44","v":0},null,0]
[null,null,null,"WACC",null,"See cell E18 in 'Data input - General'",{"$f":"'Sensitivity Calcs'!$G$127","v":1.1975539906783284},{"$f":"'Data Input - General'!G16","v":0.08},null,0]

{"sheet":"Scenario Analysis","index":9,"n_rows":77,"n_cols":16,"rows_kept":77,"cut":false,"hidden":false,"merged":[[54,3,54,5],[55,3,55,5],[48,3,48,5],[49,3,49,5],[50,3,50,5],[51,3,51,5],[52,3,52,5],[44,3,44,5],[45,3,45,5],[46,3,46,5],[47,3,47,5],[53,3,53,5],[39,3,39,5],[40,3,40,5],[41,3,41,5],[42,3,42,5],[43,3,43,5],[60,3,60,5],[67,3,67,5],[66,3,66,5],[6,6,6,9],[65,3,65,5],[64,3,64,5],[63,3,63,5],[62,3,62,5],[61,3,61,5],[27,3,27,5],[31,3,31,5],[32,3,32,5],[33,3,33,5],[34,3,34,5],[35,3,35,5],[38,3,38,5],[3,3,3,10],[6,15,6,17],[23,3,23,5],[59,3,59,5],[58,3,58,5],[57,3,57,5],[56,3,56,5],[30,3,30,5],[29,3,29,5],[28,3,28,5],[26,3,26,5],[25,3,25,5],[24,3,24,5],[22,8,22,9],[36,3,36,5],[37,3,37,5],[71,3,71,5],[70,3,70,5],[69,3,69,5],[68,3,68,5],[76,3,76,5],[75,3,75,5],[74,3,74,5],[73,3,73,5],[72,3,72,5]]}
[null,{"$f":"\"---- Scenario Analysis ----\"","v":"---- Scenario Analysis ----"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"NPV (£m) at net of preferred option"]
[null,null,null,"Option name",null,null,{"$f":"Results!I6","v":"BAT-AEL"},{"$f":"Results!J6","v":"Option 1"},{"$f":"Results!K6","v":"Option 2"},{"$f":"Results!L6","v":"Option 3"},null,"Are the benefits of meeting BAT less than the costs?"]
[null,null,null,"Central (base case)",null,null,{"$f":"Results!I15","v":1.1975539906783284},{"$f":"Results!J15","v":-21.910760739403685},{"$f":"Results!K15","v":-254.61418037791185},{"$f":"Results!L15","v":288.3722233630964},null,{"$f":"IF(G9<0,\"Yes\",IF(G9=0,\"\",\"No\"))","v":"No"}]
[]
[null,null,null,"High Costs Low Benefits",1,null,{"$f":"INDEX('Scenario Calcs'!$F$73:$G$76,MATCH('Scenario Analysis'!G$8,'Scenario Calcs'!$C$73:$C$76,0),MATCH('Scenario Analysis'!$E11,'Scenario Calcs'!$F$6:$G$6,0))","v":-53.409853561241022},{"$f":"INDEX('Scenario Calcs'!$F$73:$G$76,MATCH('Scenario Analysis'!H$8,'Scenario Calcs'!$C$73:$C$76,0),MATCH('Scenario Analysis'!$E11,'Scenario Calcs'!$F$6:$G$6,0))","v":-87.683691100204456},{"$f":"INDEX('Scenario Calcs'!$F$73:$G$76,MATCH('Scenario Analysis'!I$8,'Scenario Calcs'!$C$73:$C$76,0),MATCH('Scenario Analysis'!$E11,'Scenario Calcs'!$F$6:$G$6,0))","v":-412.49047684449602},{"$f":"INDEX('Scenario Calcs'!$F$73:$G$76,MATCH('Scenario Analysis'!J$8,'Scenario Calcs'!$C$73:$C$76,0),MATCH('Scenario Analysis'!$E11,'Scenario Calcs'!$F$6:$G$6,0))","v":301.23406655602736},null,{"$f":"IF(G11<0,\"Yes\",IF(G11=0,\"\",\"No\"))","v":"Yes"}]
[null,null,null,"Low Costs High Benefits",2,null,{"$f":"INDEX('Scenario Calcs'!$F$73:$G$76,MATCH('Scenario Analysis'!G$8,'Scenario Calcs'!$C$73:$C$76,0),MATCH('Scenario Analysis'!$E12,'Scenario Calcs'!$F$6:$G$6,0))","v":56.564181547625203},{"$f":"INDEX('Scenario Calcs'!$F$73:$G$76,MATCH('Scenario Analysis'!H$8,'Scenario Calcs'!$C$73:$C$76,0),MATCH('Scenario Analysis'!$E12,'Scenario Calcs'!$F$6:$G$6,0))","v":57.879390505433804},{"$f":"INDEX('Scenario Calcs'!$F$73:$G$76,MATCH('Scenario Analysis'!I$8,'Scenario Calcs'!$C$73:$C$76,0),MATCH('Scenario Analysis'!$E12,'Scenario Calcs'!$F$6:$G$6,0))","v":-263.98209506014723},{"$f":"INDEX('Scenario Calcs'!$F$73:$G$76,MATCH('Scenario Analysis'!J$8,'Scenario Calcs'!$C$73:$C$76,0),MATCH('Scenario Analysis'!$E12,'Scenario Calcs'!$F$6:$G$6,0))","v":302.05647276169367},null,{"$f":"IF(G12<0,\"Yes\",IF(G12=0,\"\",\"No\"))","v":"No"}]
[]
[]
[null,null,null,"Option ranking",null,null,{"$f":"Results!I6","v":"BAT-AEL"},{"$f":"Results!J6","v":"Option 1"},{"$f":"Results!K6","v":"Option 2"},{"$f":"Results!L6","v":"Option 3"},null,"Ranking same as central assessment?"]
[null,null,null,"Central (base case)",null,null,{"$f":"Results!I16","v":2},{"$f":"Results!J16","v":4},{"$f":"Results!K16","v":5},{"$f":"Results!L16","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Scenario Analysis'!G8","v":"BAT-AEL"},{"$f":"'Scenario Analysis'!H8","v":"Option 1"}]
[null,null,null,"High Costs Low Benefits",1,null,{"$f":"INDEX('Scenario Calcs'!$F$81:$G$84,MATCH('Scenario Analysis'!G$8,'Scenario Calcs'!$C$81:$C$84,0),MATCH('Scenario Analysis'!$E18,'Scenario Calcs'!$F$6:$G$6,0))","v":2},{"$f":"INDEX('Scenario Calcs'!$F$81:$G$84,MATCH('Scenario Analysis'!H$8,'Scenario Calcs'!$C$81:$C$84,0),MATCH('Scenario Analysis'!$E18,'Scenario Calcs'!$F$6:$G$6,0))","v":3},{"$f":"INDEX('Scenario Calcs'!$F$81:$G$84,MATCH('Scenario Analysis'!I$8,'Scenario Calcs'!$C$81:$C$84,0),MATCH('Scenario Analysis'!$E18,'Scenario Calcs'!$F$6:$G$6,0))","v":4},{"$f":"INDEX('Scenario Calcs'!$F$81:$G$84,MATCH('Scenario Analysis'!J$8,'Scenario Calcs'!$C$81:$C$84,0),MATCH('Scenario Analysis'!$E18,'Scenario Calcs'!$F$6:$G$6,0))","v":1},null,{"$f":"IF(SUM('Scenario Analysis'!$O18:$P18)=4,\"Yes\",\"No\")","v":"No"},null,{"$f":"'Scenario Analysis'!D18","v":"High Costs Low Benefits"},{"$f":"IF('Scenario Analysis'!G18='Scenario Analysis'!G$16,1,0)","v":1},{"$f":"IF('Scenario Analysis'!H18='Scenario Analysis'!H$16,1,0)","v":0}]
[null,null,null,"Low Costs High Benefits",2,null,{"$f":"INDEX('Scenario Calcs'!$F$81:$G$84,MATCH('Scenario Analysis'!G$8,'Scenario Calcs'!$C$81:$C$84,0),MATCH('Scenario Analysis'!$E19,'Scenario Calcs'!$F$6:$G$6,0))","v":3},{"$f":"INDEX('Scenario Calcs'!$F$81:$G$84,MATCH('Scenario Analysis'!H$8,'Scenario Calcs'!$C$81:$C$84,0),MATCH('Scenario Analysis'!$E19,'Scenario Calcs'!$F$6:$G$6,0))","v":2},{"$f":"INDEX('Scenario Calcs'!$F$81:$G$84,MATCH('Scenario Analysis'!I$8,'Scenario Calcs'!$C$81:$C$84,0),MATCH('Scenario Analysis'!$E19,'Scenario Calcs'!$F$6:$G$6,0))","v":4},{"$f":"INDEX('Scenario Calcs'!$F$81:$G$84,MATCH('Scenario Analysis'!J$8,'Scenario Calcs'!$C$81:$C$84,0),MATCH('Scenario Analysis'!$E19,'Scenario Calcs'!$F$6:$G$6,0))","v":1},null,{"$f":"IF(SUM('Scenario Analysis'!$O19:$P19)=4,\"Yes\",\"No\")","v":"No"},null,{"$f":"'Scenario Analysis'!D19","v":"Low Costs High Benefits"},{"$f":"IF('Scenario Analysis'!G19='Scenario Analysis'!G$16,1,0)","v":0},{"$f":"IF('Scenario Analysis'!H19='Scenario Analysis'!H$16,1,0)","v":0}]
[]
[null,null,null,"Maximum and minimum damage costs used for each pollutant"]
[]
[null,null,null,null,null,null,null,null,"NOX when combined with PM10"]
[null,null,null,{"$f":"'Damage costs'!C15","v":"Pollutant"},null,null,{"$f":"'Damage costs'!W15","v":"MAX Used"},{"$f":"'Damage costs'!Y15","v":"MIN Used"},{"$f":"'Damage costs'!AA15","v":"MAX Used"},{"$f":"'Damage costs'!AC15","v":"MIN Used"}]
[null,null,null,{"$f":"'Damage costs'!C18","v":"NOX Domestic"},null,null,{"$f":"'Damage costs'!W18","v":"High central range"},{"$f":"'Damage costs'!Y18","v":"Low central range"},{"$f":"IF(LEFT(D25,3)=\"NOX\",'Damage costs'!AA18,\"\")","v":"High central range"},{"$f":"IF(LEFT(D25,3)=\"NOX\",'Damage costs'!AC18,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C19","v":"NOX Agriculture"},null,null,{"$f":"'Damage costs'!W19","v":"High central range"},{"$f":"'Damage costs'!Y19","v":"Low central range"},{"$f":"IF(LEFT(D26,3)=\"NOX\",'Damage costs'!AA19,\"\")","v":"High central range"},{"$f":"IF(LEFT(D26,3)=\"NOX\",'Damage costs'!AC19,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C20","v":"NOX Waste"},null,null,{"$f":"'Damage costs'!W20","v":"High central range"},{"$f":"'Damage costs'!Y20","v":"Low central range"},{"$f":"IF(LEFT(D27,3)=\"NOX\",'Damage costs'!AA20,\"\")","v":"High central range"},{"$f":"IF(LEFT(D27,3)=\"NOX\",'Damage costs'!AC20,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C21","v":"NOX Other"},null,null,{"$f":"'Damage costs'!W21","v":"High central range"},{"$f":"'Damage costs'!Y21","v":"Low central range"},{"$f":"IF(LEFT(D28,3)=\"NOX\",'Damage costs'!AA21,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D28,3)=\"NOX\",'Damage costs'!AC21,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C22","v":"NOX Industry (area)"},null,null,{"$f":"'Damage costs'!W22","v":"High central range"},{"$f":"'Damage costs'!Y22","v":"Low central range"},{"$f":"IF(LEFT(D29,3)=\"NOX\",'Damage costs'!AA22,\"\")","v":"High central range"},{"$f":"IF(LEFT(D29,3)=\"NOX\",'Damage costs'!AC22,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C23","v":"NOX Part A Category 1"},null,null,{"$f":"'Damage costs'!W23","v":"High central range"},{"$f":"'Damage costs'!Y23","v":"Low central range"},{"$f":"IF(LEFT(D30,3)=\"NOX\",'Damage costs'!AA23,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D30,3)=\"NOX\",'Damage costs'!AC23,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C24","v":"NOX Part A Category 2"},null,null,{"$f":"'Damage costs'!W24","v":"High central range"},{"$f":"'Damage costs'!Y24","v":"Low central range"},{"$f":"IF(LEFT(D31,3)=\"NOX\",'Damage costs'!AA24,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D31,3)=\"NOX\",'Damage costs'!AC24,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C25","v":"NOX Part A Category 3"},null,null,{"$f":"'Damage costs'!W25","v":"High central range"},{"$f":"'Damage costs'!Y25","v":"Low central range"},{"$f":"IF(LEFT(D32,3)=\"NOX\",'Damage costs'!AA25,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D32,3)=\"NOX\",'Damage costs'!AC25,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C26","v":"NOX Part A Category 4"},null,null,{"$f":"'Damage costs'!W26","v":"High central range"},{"$f":"'Damage costs'!Y26","v":"Low central range"},{"$f":"IF(LEFT(D33,3)=\"NOX\",'Damage costs'!AA26,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D33,3)=\"NOX\",'Damage costs'!AC26,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C27","v":"NOX Part A Category 5"},null,null,{"$f":"'Damage costs'!W27","v":"High central range"},{"$f":"'Damage costs'!Y27","v":"Low central range"},{"$f":"IF(LEFT(D34,3)=\"NOX\",'Damage costs'!AA27,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D34,3)=\"NOX\",'Damage costs'!AC27,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C28","v":"NOX Part A Category 6"},null,null,{"$f":"'Damage costs'!W28","v":"High central range"},{"$f":"'Damage costs'!Y28","v":"Low central range"},{"$f":"IF(LEFT(D35,3)=\"NOX\",'Damage costs'!AA28,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D35,3)=\"NOX\",'Damage costs'!AC28,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C29","v":"NOX Part A Category 7"},null,null,{"$f":"'Damage costs'!W29","v":"High central range"},{"$f":"'Damage costs'!Y29","v":"Low central range"},{"$f":"IF(LEFT(D36,3)=\"NOX\",'Damage costs'!AA29,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D36,3)=\"NOX\",'Damage costs'!AC29,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C30","v":"NOX Part A Category 8"},null,null,{"$f":"'Damage costs'!W30","v":"High central range"},{"$f":"'Damage costs'!Y30","v":"Low central range"},{"$f":"IF(LEFT(D37,3)=\"NOX\",'Damage costs'!AA30,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D37,3)=\"NOX\",'Damage costs'!AC30,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C31","v":"NOX Part A Category 9"},null,null,{"$f":"'Damage costs'!W31","v":"High central range"},{"$f":"'Damage costs'!Y31","v":"Low central range"},{"$f":"IF(LEFT(D38,3)=\"NOX\",'Damage costs'!AA31,\"\")","v":"Low central range"},{"$f":"IF(LEFT(D38,3)=\"NOX\",'Damage costs'!AC31,\"\")","v":"Low central range"}]
[null,null,null,{"$f":"'Damage costs'!C32","v":"SO2 National (SOX)"},null,null,{"$f":"'Damage costs'!W32","v":"High central range"},{"$f":"'Damage costs'!Y32","v":"Low central range"},{"$f":"IF(LEFT(D39,3)=\"NOX\",'Damage costs'!AA32,\"\")","v":""},{"$f":"IF(LEFT(D39,3)=\"NOX\",'Damage costs'!AC32,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C33","v":"PM2.5 National"},null,null,{"$f":"'Damage costs'!W33","v":"High central range"},{"$f":"'Damage costs'!Y33","v":"EEA"},{"$f":"IF(LEFT(D40,3)=\"NOX\",'Damage costs'!AA33,\"\")","v":""},{"$f":"IF(LEFT(D40,3)=\"NOX\",'Damage costs'!AC33,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C34","v":"PM2.5 Industry (area)"},null,null,{"$f":"'Damage costs'!W34","v":"High central range"},{"$f":"'Damage costs'!Y34","v":"EEA"},{"$f":"IF(LEFT(D41,3)=\"NOX\",'Damage costs'!AA34,\"\")","v":""},{"$f":"IF(LEFT(D41,3)=\"NOX\",'Damage costs'!AC34,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C35","v":"PM2.5 Commercial"},null,null,{"$f":"'Damage costs'!W35","v":"High central range"},{"$f":"'Damage costs'!Y35","v":"EEA"},{"$f":"IF(LEFT(D42,3)=\"NOX\",'Damage costs'!AA35,\"\")","v":""},{"$f":"IF(LEFT(D42,3)=\"NOX\",'Damage costs'!AC35,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C36","v":"PM2.5 Domestic"},null,null,{"$f":"'Damage costs'!W36","v":"High central range"},{"$f":"'Damage costs'!Y36","v":"EEA"},{"$f":"IF(LEFT(D43,3)=\"NOX\",'Damage costs'!AA36,\"\")","v":""},{"$f":"IF(LEFT(D43,3)=\"NOX\",'Damage costs'!AC36,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C37","v":"PM2.5 Solvents"},null,null,{"$f":"'Damage costs'!W37","v":"High central range"},{"$f":"'Damage costs'!Y37","v":"EEA"},{"$f":"IF(LEFT(D44,3)=\"NOX\",'Damage costs'!AA37,\"\")","v":""},{"$f":"IF(LEFT(D44,3)=\"NOX\",'Damage costs'!AC37,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C38","v":"PM2.5 Waste"},null,null,{"$f":"'Damage costs'!W38","v":"High central range"},{"$f":"'Damage costs'!Y38","v":"EEA"},{"$f":"IF(LEFT(D45,3)=\"NOX\",'Damage costs'!AA38,\"\")","v":""},{"$f":"IF(LEFT(D45,3)=\"NOX\",'Damage costs'!AC38,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C39","v":"PM2.5 Agriculture"},null,null,{"$f":"'Damage costs'!W39","v":"High central range"},{"$f":"'Damage costs'!Y39","v":"EEA"},{"$f":"IF(LEFT(D46,3)=\"NOX\",'Damage costs'!AA39,\"\")","v":""},{"$f":"IF(LEFT(D46,3)=\"NOX\",'Damage costs'!AC39,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C40","v":"PM2.5 Other"},null,null,{"$f":"'Damage costs'!W40","v":"High central range"},{"$f":"'Damage costs'!Y40","v":"EEA"},{"$f":"IF(LEFT(D47,3)=\"NOX\",'Damage costs'!AA40,\"\")","v":""},{"$f":"IF(LEFT(D47,3)=\"NOX\",'Damage costs'!AC40,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C41","v":"PM2.5 Part A Category 1"},null,null,{"$f":"'Damage costs'!W41","v":"High central range"},{"$f":"'Damage costs'!Y41","v":"EEA"},{"$f":"IF(LEFT(D48,3)=\"NOX\",'Damage costs'!AA41,\"\")","v":""},{"$f":"IF(LEFT(D48,3)=\"NOX\",'Damage costs'!AC41,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C42","v":"PM2.5 Part A Category 2"},null,null,{"$f":"'Damage costs'!W42","v":"High central range"},{"$f":"'Damage costs'!Y42","v":"EEA"},{"$f":"IF(LEFT(D49,3)=\"NOX\",'Damage costs'!AA42,\"\")","v":""},{"$f":"IF(LEFT(D49,3)=\"NOX\",'Damage costs'!AC42,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C43","v":"PM2.5 Part A Category 3"},null,null,{"$f":"'Damage costs'!W43","v":"High central range"},{"$f":"'Damage costs'!Y43","v":"EEA"},{"$f":"IF(LEFT(D50,3)=\"NOX\",'Damage costs'!AA43,\"\")","v":""},{"$f":"IF(LEFT(D50,3)=\"NOX\",'Damage costs'!AC43,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C44","v":"PM2.5 Part A Category 4"},null,null,{"$f":"'Damage costs'!W44","v":"High central range"},{"$f":"'Damage costs'!Y44","v":"EEA"},{"$f":"IF(LEFT(D51,3)=\"NOX\",'Damage costs'!AA44,\"\")","v":""},{"$f":"IF(LEFT(D51,3)=\"NOX\",'Damage costs'!AC44,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C45","v":"PM2.5 Part A Category 5"},null,null,{"$f":"'Damage costs'!W45","v":"High central range"},{"$f":"'Damage costs'!Y45","v":"EEA"},{"$f":"IF(LEFT(D52,3)=\"NOX\",'Damage costs'!AA45,\"\")","v":""},{"$f":"IF(LEFT(D52,3)=\"NOX\",'Damage costs'!AC45,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C46","v":"PM2.5 Part A Category 6"},null,null,{"$f":"'Damage costs'!W46","v":"High central range"},{"$f":"'Damage costs'!Y46","v":"EEA"},{"$f":"IF(LEFT(D53,3)=\"NOX\",'Damage costs'!AA46,\"\")","v":""},{"$f":"IF(LEFT(D53,3)=\"NOX\",'Damage costs'!AC46,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C47","v":"PM2.5 Part A Category 7"},null,null,{"$f":"'Damage costs'!W47","v":"High central range"},{"$f":"'Damage costs'!Y47","v":"EEA"},{"$f":"IF(LEFT(D54,3)=\"NOX\",'Damage costs'!AA47,\"\")","v":""},{"$f":"IF(LEFT(D54,3)=\"NOX\",'Damage costs'!AC47,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C48","v":"PM2.5 Part A Category 8"},null,null,{"$f":"'Damage costs'!W48","v":"High central range"},{"$f":"'Damage costs'!Y48","v":"EEA"},{"$f":"IF(LEFT(D55,3)=\"NOX\",'Damage costs'!AA48,\"\")","v":""},{"$f":"IF(LEFT(D55,3)=\"NOX\",'Damage costs'!AC48,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C49","v":"PM2.5 Part A Category 9"},null,null,{"$f":"'Damage costs'!W49","v":"High central range"},{"$f":"'Damage costs'!Y49","v":"EEA"},{"$f":"IF(LEFT(D56,3)=\"NOX\",'Damage costs'!AA49,\"\")","v":""},{"$f":"IF(LEFT(D56,3)=\"NOX\",'Damage costs'!AC49,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C50","v":"PM10 Domestic"},null,null,{"$f":"'Damage costs'!W50","v":"High central range"},{"$f":"'Damage costs'!Y50","v":"EEA"},{"$f":"IF(LEFT(D57,3)=\"NOX\",'Damage costs'!AA50,\"\")","v":""},{"$f":"IF(LEFT(D57,3)=\"NOX\",'Damage costs'!AC50,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C51","v":"PM10 Agriculture"},null,null,{"$f":"'Damage costs'!W51","v":"EEA"},{"$f":"'Damage costs'!Y51","v":"Low central range"},{"$f":"IF(LEFT(D58,3)=\"NOX\",'Damage costs'!AA51,\"\")","v":""},{"$f":"IF(LEFT(D58,3)=\"NOX\",'Damage costs'!AC51,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C52","v":"PM10 Waste"},null,null,{"$f":"'Damage costs'!W52","v":"High central range"},{"$f":"'Damage costs'!Y52","v":"EEA"},{"$f":"IF(LEFT(D59,3)=\"NOX\",'Damage costs'!AA52,\"\")","v":""},{"$f":"IF(LEFT(D59,3)=\"NOX\",'Damage costs'!AC52,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C53","v":"PM10 Industry"},null,null,{"$f":"'Damage costs'!W53","v":"High central range"},{"$f":"'Damage costs'!Y53","v":"EEA"},{"$f":"IF(LEFT(D60,3)=\"NOX\",'Damage costs'!AA53,\"\")","v":""},{"$f":"IF(LEFT(D60,3)=\"NOX\",'Damage costs'!AC53,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C54","v":"PM10 ESI"},null,null,{"$f":"'Damage costs'!W54","v":"EEA"},{"$f":"'Damage costs'!Y54","v":"Low central range"},{"$f":"IF(LEFT(D61,3)=\"NOX\",'Damage costs'!AA54,\"\")","v":""},{"$f":"IF(LEFT(D61,3)=\"NOX\",'Damage costs'!AC54,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C55","v":"Ammonia"},null,null,{"$f":"'Damage costs'!W55","v":"High central range"},{"$f":"'Damage costs'!Y55","v":"Low central range"},{"$f":"IF(LEFT(D62,3)=\"NOX\",'Damage costs'!AA55,\"\")","v":""},{"$f":"IF(LEFT(D62,3)=\"NOX\",'Damage costs'!AC55,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C56","v":"Arsenic"},null,null,{"$f":"'Damage costs'!W56","v":"EEA"},{"$f":"'Damage costs'!Y56","v":"Low central range"},{"$f":"IF(LEFT(D63,3)=\"NOX\",'Damage costs'!AA56,\"\")","v":""},{"$f":"IF(LEFT(D63,3)=\"NOX\",'Damage costs'!AC56,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C57","v":"Cadmium"},null,null,{"$f":"'Damage costs'!W57","v":"EEA"},{"$f":"'Damage costs'!Y57","v":"Low central range"},{"$f":"IF(LEFT(D64,3)=\"NOX\",'Damage costs'!AA57,\"\")","v":""},{"$f":"IF(LEFT(D64,3)=\"NOX\",'Damage costs'!AC57,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C58","v":"Chromium"},null,null,{"$f":"'Damage costs'!W58","v":"EEA"},{"$f":"'Damage costs'!Y58","v":"Low central range"},{"$f":"IF(LEFT(D65,3)=\"NOX\",'Damage costs'!AA58,\"\")","v":""},{"$f":"IF(LEFT(D65,3)=\"NOX\",'Damage costs'!AC58,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C59","v":"Nickel"},null,null,{"$f":"'Damage costs'!W59","v":"EEA"},{"$f":"'Damage costs'!Y59","v":"Low central range"},{"$f":"IF(LEFT(D66,3)=\"NOX\",'Damage costs'!AA59,\"\")","v":""},{"$f":"IF(LEFT(D66,3)=\"NOX\",'Damage costs'!AC59,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C60","v":"1, 3 Butadiene"},null,null,{"$f":"'Damage costs'!W60","v":"EEA"},{"$f":"'Damage costs'!Y60","v":"Low central range"},{"$f":"IF(LEFT(D67,3)=\"NOX\",'Damage costs'!AA60,\"\")","v":""},{"$f":"IF(LEFT(D67,3)=\"NOX\",'Damage costs'!AC60,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C61","v":"Benzene"},null,null,{"$f":"'Damage costs'!W61","v":"EEA"},{"$f":"'Damage costs'!Y61","v":"Low central range"},{"$f":"IF(LEFT(D68,3)=\"NOX\",'Damage costs'!AA61,\"\")","v":""},{"$f":"IF(LEFT(D68,3)=\"NOX\",'Damage costs'!AC61,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C62","v":"PAH"},null,null,{"$f":"'Damage costs'!W62","v":"EEA"},{"$f":"'Damage costs'!Y62","v":"Low central range"},{"$f":"IF(LEFT(D69,3)=\"NOX\",'Damage costs'!AA62,\"\")","v":""},{"$f":"IF(LEFT(D69,3)=\"NOX\",'Damage costs'!AC62,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C63","v":"Formaldehyde"},null,null,{"$f":"'Damage costs'!W63","v":"EEA"},{"$f":"'Damage costs'!Y63","v":"Low central range"},{"$f":"IF(LEFT(D70,3)=\"NOX\",'Damage costs'!AA63,\"\")","v":""},{"$f":"IF(LEFT(D70,3)=\"NOX\",'Damage costs'!AC63,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C64","v":"Dioxins/furans"},null,null,{"$f":"'Damage costs'!W64","v":"EEA"},{"$f":"'Damage costs'!Y64","v":"Low central range"},{"$f":"IF(LEFT(D71,3)=\"NOX\",'Damage costs'!AA64,\"\")","v":""},{"$f":"IF(LEFT(D71,3)=\"NOX\",'Damage costs'!AC64,\"\")","v":""}]
[null,null,null,{"$f":"'Damage costs'!C65","v":"VOC National (VOCs)"},null,null,{"$f":"'Damage costs'!W65","v":"EEA"},{"$f":"'Damage costs'!Y65","v":"Low central range"},{"$f":"IF(LEFT(D72,3)=\"NOX\",'Damage costs'!AA65,\"\")","v":""},{"$f":"IF(LEFT(D72,3)=\"NOX\",'Damage costs'!AC65,\"\")","v":""}]
[null,null,null,{"$f":"IF('Damage costs'!C66<>\"Insert New Pollutant Here\",'Damage costs'!C66,\"\")","v":""},null,null,{"$f":"'Damage costs'!W66","v":"Low central range"},{"$f":"'Damage costs'!Y66","v":"Low central range"},{"$f":"IF(LEFT(D73,3)=\"NOX\",'Damage costs'!AA66,\"\")","v":""},{"$f":"IF(LEFT(D73,3)=\"NOX\",'Damage costs'!AC66,\"\")","v":""}]
[null,null,null,{"$f":"IF('Damage costs'!C67<>\"Insert New Pollutant Here\",'Damage costs'!C67,\"\")","v":""},null,null,{"$f":"'Damage costs'!W67","v":"Low central range"},{"$f":"'Damage costs'!Y67","v":"Low central range"},{"$f":"IF(LEFT(D74,3)=\"NOX\",'Damage costs'!AA67,\"\")","v":""},{"$f":"IF(LEFT(D74,3)=\"NOX\",'Damage costs'!AC67,\"\")","v":""}]
[null,null,null,{"$f":"IF('Damage costs'!C68<>\"Insert New Pollutant Here\",'Damage costs'!C68,\"\")","v":""},null,null,{"$f":"'Damage costs'!W68","v":"Low central range"},{"$f":"'Damage costs'!Y68","v":"Low central range"},{"$f":"IF(LEFT(D75,3)=\"NOX\",'Damage costs'!AA68,\"\")","v":""},{"$f":"IF(LEFT(D75,3)=\"NOX\",'Damage costs'!AC68,\"\")","v":""}]
[null,null,null,{"$f":"IF('Damage costs'!C69<>\"Insert New Pollutant Here\",'Damage costs'!C69,\"\")","v":""},null,null,{"$f":"'Damage costs'!W69","v":"Low central range"},{"$f":"'Damage costs'!Y69","v":"Low central range"},{"$f":"IF(LEFT(D76,3)=\"NOX\",'Damage costs'!AA69,\"\")","v":""},{"$f":"IF(LEFT(D76,3)=\"NOX\",'Damage costs'!AC69,\"\")","v":""}]
[null,null,null,{"$f":"IF('Damage costs'!C70<>\"Insert New Pollutant Here\",'Damage costs'!C70,\"\")","v":""},null,null,{"$f":"'Damage costs'!W70","v":"Low central range"},{"$f":"'Damage costs'!Y70","v":"Low central range"},{"$f":"IF(LEFT(D77,3)=\"NOX\",'Damage costs'!AA70,\"\")","v":""},{"$f":"IF(LEFT(D77,3)=\"NOX\",'Damage costs'!AC70,\"\")","v":""}]

{"sheet":"Data Input - Case description","index":10,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[[13,5,13,9],[5,5,5,9],[7,5,7,9],[9,5,9,9],[11,5,11,9]]}
[null,{"$f":"\"---- Step 1 - Derogation Case Description ----\"","v":"---- Step 1 - Derogation Case Description ----"}]
[]
[]
[]
[]
[null,null,1.1000000000000001,"What is the objective of this appraisal?",null,"To help in defining whether BAT is disproportionately costly"]
[]
[null,null,1.2,"Permit ID Number"]
[]
[null,null,1.3,"Name of activity or process under consideration (to which BAT is applied)",null,"Incineration of Municipal solid waste for the production of electricity"]
[]
[null,null,1.4,"Description of activity or process under consideration (to which BAT is applied)","(?)","Incineration of Municipal solid waste for the production of electricity "]
[]
[null,null,1.5,"Does BAT replace all or part of an existing technology, all or part of a new technology, or is it added to an existing or new technology?","(?)","Addition to existing or new",null,null,null,null," (Select from dropdown)"]
[]
[null,null,1.6,"Please provide details of the options considered in the table to the right","(?)","Option No.","Option name ","Technology name","Description of technology and how this impacts on process","Details of option considered","Does technology achieve BAT?","If so, when is BAT achieved?"]
[null,null,null,null,null,null,"Business as Usual (BAU)","SNCR",null,null,"No"]
[null,null,null,null,1,1,"Proposed derogation","Optimise the existing selective non-catalytic reduction system ","Modifications to the existing selective non-catalytic reduction (SNCR) system based on computational fluid dynamics (CFD) modelling to optimise the installed system - The underlying problem appears to be how the combustion is taking place and the performance of the OFA system. The OFA design does not seem to be able to cope with the unstable combustion on the grate. The consequence of this appears to be significant swings in temperature in the SNCR region, and likely CO concentration also. Both these parameters impact on the effectiveness of the SNCR, resulting in NH3 slip caused by overdosing or dosing in region that are too cold for the reaction to be efficient. The Computational Fluid Dynamics (CFD) report also shows a large recirculation zone in the furnace which significantly reduces the residence time for NH3 to react with NOx. The short-term option is to review the OFA system and to improve the mixing of gases above the bed to provide a more consistent flue gas flow in terms of temperature and gas species concentrations","Modification of the over-fire air on the combustion grate, modification of the SNCR injection nozzles and optimisation of the dosing regime","No"]
[null,null,null,null,1,2,"BAT-AEL","Advanced SNCR system","Retrofit an acoustic gas temperature measurement (AGAM) system, otherwise referred to as\nan advanced SNCR system - The retrofit of an advanced SNCR system would enable the Facility\nto comply with the BAT-AELs. However, it would require the advanced SNCR system to be\ndesigned to integrate into the Facility; planning consent for any plant modifications and\ninfrastructure, which are assumed to be minimal; and installation of the advanced SNCR system\nwith an assumed construction and commissioning period of up to 12 months. Notwithstanding\nthis, the retrofit of an advanced SNCR system is considered to be a feasible alternative."]
[null,null,null,null,{"$f":"IF(ISBLANK(G20),0,1)","v":1},3,"Option 1","SCR","Retrofit a Selective Catalytic Reduction (SCR) system – The retrofit of an SCR system would enable the Facility to comply with the BAT-AELs – an SCR system would enable the Facility to\noperate at a lower NOx ELV than the BAT-AEL. However, it would require the SCR system to be designed to integrate into the Facility; planning consent for any plant modifications and infrastructure; and installation of the SCR system with an assumed construction and BREF Derogation Application commissioning period of up to 18 months. Notwithstanding this, an SCR system's retrofit is considered a feasible alternative.",null,"Yes","2 years"]
[null,null,null,null,{"$f":"IF(ISBLANK(G21),0,1)","v":1},4,"Option 2","New plant ","Construct a new EfW facility – It would take up to 7 years to secure a site, planning consent and construct a new EfW facility to replace the Facility. Furthermore, the waste currently processed at the Facility would still need to be processed in an alternative waste management facility during the development and construction period for a new EfW facility. Given the timescales\nassociated with constructing a new EfW facility, this not considered to be a feasible alternative",null,"Yes","7 years"]
[null,null,null,null,{"$f":"IF(ISBLANK(G22),0,1)","v":1},5,"Option 3"]

{"sheet":"Data Input - Qualitative","index":11,"n_rows":80,"n_cols":8,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"---- Step 2 - Qualitative Assessment of Environmental Impacts ----\"","v":"---- Step 2 - Qualitative Assessment of Environmental Impacts ----"}]
[]
[]
[]
[]
[]
[null,null,null,"Environmental impact category","Applicable?","Description of impact                                 (?)","How significant is this impact?                (?)","Comment on significance"]
[]
[null,null,"2.1","Business as Usual (BAU)"]
[]
[null,null,null,"Air pollutant emissions","Yes","The emissions of ammonia and NOx are higher than those prescribed by the BAT-AELs","Small negative","Not significant"]
[null,null,null,"Greenhouse gas emissions","Yes",null,"Small negative","Not significant"]
[null,null,null,"Emissions to water","No","There are no emissions to water from the existing NOx abatement systems","Negligible","Not significant"]
[null,null,null,"Emissions to land or soil","No","There will not be any emissions to land or sol from the existing NOx abatement systems","Negligible","Not significant"]
[null,null,null,"Noise","Yes","The Facility does not have an unacceptable noise impact on the local environment or nearby receptors","Small negative","Not significant"]
[null,null,null,"Visual","No","The Facility does not have an unacceptable visual impact on the local environment","Negligible","Not significant"]
[null,null,null,"Odour","No","The odour impact from the Facility will not change from the installation of an Advanced SNCR system","Negligible","Not significant"]
[null,null,null,"Waste","Yes",null,"Small negative","Not significant"]
[null,null,null,"Other (please specify)"]
[]
[null,null,"2.2","Option 1",{"$f":"IF('Data Input - Case description'!$G$18=\"\",\"\",'Data Input - Case description'!$G$18)","v":"Proposed derogation"}]
[]
[null,null,null,"Air pollutant emissions","Yes","The emissions of ammonia and NOx will be higher than those prescribed by the BAT-AELs","Small negative","Not significant"]
[null,null,null,"Greenhouse gas emissions","Yes",null,"Small negative","Not significant"]
[null,null,null,"Emissions to water","No","There will not be any emissions to water from an optimised SNCR system","Negligible","Not significant"]
[null,null,null,"Emissions to land or soil","No","There will not be any emissions to land or sol from an optimised SNCR system","Negligible","Not significant"]
[null,null,null,"Noise","Yes","The Facility will not have an unacceptable noise impact on the local environment or nearby receptors","Small negative","Not significant"]
[null,null,null,"Visual","No","The Facility will not have an unacceptable visual impact on the local environment","Negligible","Not significant"]
[null,null,null,"Odour","No","The odour impact from the Facility will not change from the installation of an Advanced SNCR system","Negligible","Not significant"]
[null,null,null,"Waste","Yes",null,"Small negative","Not significant"]
[null,null,null,"Other (please specify)"]
[]
[null,null,"2.3","Option 2",{"$f":"IF('Data Input - Case description'!$G$19=\"\",\"\",'Data Input - Case description'!$G$19)","v":"BAT-AEL"}]
[]
[null,null,null,"Air pollutant emissions","Yes","There will be a small reduction in NOx and ammonia emissions from an Advanced SNCR system","Negligible","Not significant"]
[null,null,null,"Greenhouse gas emissions","Yes",null,"Small negative","Not significant"]
[null,null,null,"Emissions to water","No","There will not be any emissions to water from an Advanced SNCR system","Negligible","Not significant"]
[null,null,null,"Emissions to land or soil","No","There will not be any emissions to land or soil from an Advanced SNCR system","Negligible","Not significant"]
[null,null,null,"Noise","Yes",null,"Small negative","Not significant"]
[null,null,null,"Visual","No","The visual impact of the Facility will not change from the installation of an Advanced SNCR system","Negligible","Not significant"]
[null,null,null,"Odour","No","The odour impact from the Facility will not change from the installation of an Advanced SNCR system","Negligible","Not significant"]
[null,null,null,"Waste","Yes",null,"Small negative","Not significant"]
[null,null,null,"Other (please specify)"]
[]
[]
[null,null,"2.4","Option 3",{"$f":"IF('Data Input - Case description'!$G$20=\"\",\"\",'Data Input - Case description'!$G$20)","v":"Option 1"}]
[]
[null,null,null,"Air pollutant emissions","Yes","There will be a reduction in NOx and ammonia emissions from SCR system","Small positive","Not significant"]
[null,null,null,"Greenhouse gas emissions","Yes",null,"Small negative","Not significant"]
[null,null,null,"Emissions to water","No","There will not be any emissions to water from an SCR system","Negligible","Not significant"]
[null,null,null,"Emissions to land or soil","No","There will not be any emissions to land or soil from an SCR system","Negligible","Not significant"]
[null,null,null,"Noise","Yes",null,"Small negative","Not significant"]
[null,null,null,"Visual","No","The visual impact of the Facility will not change from the installation of an SCR system","Negligible","Not significant"]
[null,null,null,"Odour","No","The odour impact from the Facility will not change from the installation of an SCR system","Negligible","Not significant"]
[null,null,null,"Waste","Yes",null,"Small negative","Not significant"]
[null,null,null,"Other (please specify)"]
[]
[null,null,"2.5","Option 4",{"$f":"IF('Data Input - Case description'!$G$21=\"\",\"\",'Data Input - Case description'!$G$21)","v":"Option 2"}]
[]
[null,null,null,"Air pollutant emissions","No",null,"Small negative","Not significant"]
[null,null,null,"Greenhouse gas emissions","No",null,"Small negative","Not significant"]
[null,null,null,"Emissions to water","No",null,"Small negative","Not significant"]
[null,null,null,"Emissions to land or soil","No",null,"Small negative","Not significant"]
[null,null,null,"Noise","No",null,"Small negative","Not significant"]
[null,null,null,"Visual","No",null,"Small negative","Not significant"]
[null,null,null,"Odour","No",null,"Small negative","Not significant"]
[null,null,null,"Waste","No",null,"Small negative","Not significant"]
[null,null,null,"Other (please specify)"]
[]
[null,null,"2.6","Option 5",{"$f":"IF('Data Input - Case description'!$G$22=\"\",\"\",'Data Input - Case description'!$G$22)","v":"Option 3"}]
[]
[null,null,null,"Air pollutant emissions","No",null,"Small negative","Not significant"]
[null,null,null,"Greenhouse gas emissions","No",null,"Small negative","Not significant"]
[null,null,null,"Emissions to water","No",null,"Small negative","Not significant"]
[null,null,null,"Emissions to land or soil","No",null,"Small negative","Not significant"]
[null,null,null,"Noise","No",null,"Small negative","Not significant"]
[null,null,null,"Visual","No",null,"Small negative","Not significant"]
[null,null,null,"Odour","No",null,"Small negative","Not significant"]
[null,null,null,"Waste","No",null,"Small negative","Not significant"]
[null,null,null,"Other (please specify)","The emissions of ammonia and NOx will be higher than those prescribed by the BAT-AELs"]

{"sheet":"Data Input - General","index":12,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[[35,5,35,10],[3,3,3,4],[6,9,6,10],[13,5,13,7],[17,5,17,10]]}
[null,{"$f":"\"---- Step 3 - General Data Input ----\"","v":"---- Step 3 - General Data Input ----"}]
[]
[]
[]
[]
[null,null,null,"Pre-appraisal parameters"]
[]
[null,null,3.1,"Is Installation located in an AQMA?",null,"Yes"," (Select from dropdown)"]
[]
[null,null,3.2,"Do fuel-combustion related GHG emissions from the site fall within the scope of the UK ETS?",null,"Yes"," (Select from dropdown)"]
[]
[null,null,3.3,"Do 'process-related' (i.e. non fuel-combustion) GHG emissions from the site fall within the scope of the UK ETS?",null,"Yes"," (Select from dropdown)"]
[]
[null,null,null,null,null,"Uncertainty bound"]
[null,null,null,null,null,"Low","Central","High"]
[null,null,3.4,"What is the weighted average cost of capital (WACC) at which the investments considered will be funded?","(?)",7.0000000000000007E-2,0.08,0.09,"%"]
[]
[null,null,3.5,"Please explain your choice of WACC"]
[]
[null,null,null,"Option appraisal periods"]
[]
[null,null,3.6,"Year that work on derogation application began (Year 0)","(?)",2023]
[null,null,null,null,null,{"$f":"'Data Input - Case description'!F14:J14","v":"Addition to existing or new"}]
[null,null,null,null,null,"Business as Usual (BAU)",{"$f":"IF('Data Input - Case description'!$G$18=\"\",\"\",'Data Input - Case description'!$G$18)","v":"Proposed derogation"},{"$f":"IF('Data Input - Case description'!$G$19=\"\",\"\",'Data Input - Case description'!$G$19)","v":"BAT-AEL"},{"$f":"IF('Data Input - Case description'!$G$20=\"\",\"\",'Data Input - Case description'!$G$20)","v":"Option 1"},{"$f":"IF('Data Input - Case description'!$G$21=\"\",\"\",'Data Input - Case description'!$G$21)","v":"Option 2"},{"$f":"IF('Data Input - Case description'!$G$22=\"\",\"\",'Data Input - Case description'!$G$22)","v":"Option 3"}]
[null,null,3.7,"First installation year (or if technology already installed leave 3.8, 3.9 and 3.10 blank and just fill in 3.11)","(?)",null,2023,2026,2029,2034]
[null,null,"3.8","Length of time to complete installation (Years)",null,null,1,2,2,7]
[null,null,"3.9","Lifetime of technology once fully installed (Years)",null,null,18,14,11,25]
[null,null,"3.10","Lifetime of technology remaining as of first appraisal year (only fill this in if your BAU technology is already installed) (Years)","(?)",18]
[]
[null,null,null,"Last year of initial operation (Auto calculated value)",null,{"$f":"IF(SUM(F25:F28)=0,\"\",IF(F25=0,ROUNDUP($F$22+F28,0),ROUNDUP(F25+F26-1+F27,0)))","v":2041},2041,2041,2041,2065,""]
[]
[null,null,null,"Does asset need to be 'renewed' over the appraisal period? (Auto calculated value)","(?)",{"$f":"IF(F24=\"\",\"\",IF('Data Input - General'!F$30<MAX('Data Input - General'!$F$30:$K$30),\"Yes\",\"No\"))","v":"Yes"},{"$f":"IF(G24=\"\",\"\",IF('Data Input - General'!G$30<MAX('Data Input - General'!$F$30:$K$30),\"Yes\",\"No\"))","v":"Yes"},{"$f":"IF(H24=\"\",\"\",IF('Data Input - General'!H$30<MAX('Data Input - General'!$F$30:$K$30),\"Yes\",\"No\"))","v":"Yes"},{"$f":"IF(I24=\"\",\"\",IF('Data Input - General'!I$30<MAX('Data Input - General'!$F$30:$K$30),\"Yes\",\"No\"))","v":"Yes"},{"$f":"IF(J24=\"\",\"\",IF('Data Input - General'!J$30<MAX('Data Input - General'!$F$30:$K$30),\"Yes\",\"No\"))","v":"No"},{"$f":"IF(K24=\"\",\"\",IF('Data Input - General'!K$30<MAX('Data Input - General'!$F$30:$K$30),\"Yes\",\"No\"))","v":"No"}]
[]
[null,null,null,"Last year of appraisal period (Auto calculated value)","(?)",{"$f":"MAX(F30:K30)","v":2065},{"$f":"IF(AND(F34>2100,F34<>0),\"Note: Tool is only able to produce CBA with appraisal period between 2010 and 2100\",\"\")","v":""}]
[]
[null,null,"3.11","Rationale for appraisal period chosen"]

{"sheet":"Data Input - BAU","index":13,"n_rows":128,"n_cols":107,"rows_kept":128,"cut":false,"hidden":false,"merged":[[31,7,31,9],[51,7,51,9]]}
[null,{"$f":"\"---- Step 4 - Data Input - Business as Usual (BAU) ----\"","v":"---- Step 4 - Data Input - Business as Usual (BAU) ----"}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(H30,H50,H79,H100,H117,H128)<>0,H7=0),1,0)","v":0},{"$f":"IF(AND(SUM(I30,I50,I79,I100,I117,I128)<>0,I7=0),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(SUM(BU30,BU50,BU79,BU100,BU117,BU128)<>0,BU7=0),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,null,null,"Year",null,{"$f":"IF($C$9=0,\"\",IF(H$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!H$6+'Data Input - General'!$F$22))","v":2023},{"$f":"IF($C$9=0,\"\",IF(I$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!I$6+'Data Input - General'!$F$22))","v":2024},{"$f":"IF($C$9=0,\"\",IF(J$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!J$6+'Data Input - General'!$F$22))","v":2025},{"$f":"IF($C$9=0,\"\",IF(K$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!K$6+'Data Input - General'!$F$22))","v":2026},{"$f":"IF($C$9=0,\"\",IF(L$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!L$6+'Data Input - General'!$F$22))","v":2027},{"$f":"IF($C$9=0,\"\",IF(M$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!M$6+'Data Input - General'!$F$22))","v":2028},{"$f":"IF($C$9=0,\"\",IF(N$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!N$6+'Data Input - General'!$F$22))","v":2029},{"$f":"IF($C$9=0,\"\",IF(O$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!O$6+'Data Input - General'!$F$22))","v":2030},{"$f":"IF($C$9=0,\"\",IF(P$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!P$6+'Data Input - General'!$F$22))","v":2031},{"$f":"IF($C$9=0,\"\",IF(Q$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!Q$6+'Data Input - General'!$F$22))","v":2032},{"$f":"IF($C$9=0,\"\",IF(R$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!R$6+'Data Input - General'!$F$22))","v":2033},{"$f":"IF($C$9=0,\"\",IF(S$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!S$6+'Data Input - General'!$F$22))","v":2034},{"$f":"IF($C$9=0,\"\",IF(T$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!T$6+'Data Input - General'!$F$22))","v":2035},{"$f":"IF($C$9=0,\"\",IF(U$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!U$6+'Data Input - General'!$F$22))","v":2036},{"$f":"IF($C$9=0,\"\",IF(V$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!V$6+'Data Input - General'!$F$22))","v":2037},{"$f":"IF($C$9=0,\"\",IF(W$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!W$6+'Data Input - General'!$F$22))","v":2038},{"$f":"IF($C$9=0,\"\",IF(X$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!X$6+'Data Input - General'!$F$22))","v":2039},{"$f":"IF($C$9=0,\"\",IF(Y$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!Y$6+'Data Input - General'!$F$22))","v":2040},{"$f":"IF($C$9=0,\"\",IF(Z$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!Z$6+'Data Input - General'!$F$22))","v":2041},{"$f":"IF($C$9=0,\"\",IF(AA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AA$6+'Data Input - General'!$F$22))","v":2042},{"$f":"IF($C$9=0,\"\",IF(AB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AB$6+'Data Input - General'!$F$22))","v":2043},{"$f":"IF($C$9=0,\"\",IF(AC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AC$6+'Data Input - General'!$F$22))","v":2044},{"$f":"IF($C$9=0,\"\",IF(AD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AD$6+'Data Input - General'!$F$22))","v":2045},{"$f":"IF($C$9=0,\"\",IF(AE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AE$6+'Data Input - General'!$F$22))","v":2046},{"$f":"IF($C$9=0,\"\",IF(AF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AF$6+'Data Input - General'!$F$22))","v":2047},{"$f":"IF($C$9=0,\"\",IF(AG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AG$6+'Data Input - General'!$F$22))","v":2048},{"$f":"IF($C$9=0,\"\",IF(AH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AH$6+'Data Input - General'!$F$22))","v":2049},{"$f":"IF($C$9=0,\"\",IF(AI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AI$6+'Data Input - General'!$F$22))","v":2050},{"$f":"IF($C$9=0,\"\",IF(AJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AJ$6+'Data Input - General'!$F$22))","v":2051},{"$f":"IF($C$9=0,\"\",IF(AK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AK$6+'Data Input - General'!$F$22))","v":2052},{"$f":"IF($C$9=0,\"\",IF(AL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AL$6+'Data Input - General'!$F$22))","v":2053},{"$f":"IF($C$9=0,\"\",IF(AM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AM$6+'Data Input - General'!$F$22))","v":2054},{"$f":"IF($C$9=0,\"\",IF(AN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AN$6+'Data Input - General'!$F$22))","v":2055},{"$f":"IF($C$9=0,\"\",IF(AO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AO$6+'Data Input - General'!$F$22))","v":2056},{"$f":"IF($C$9=0,\"\",IF(AP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AP$6+'Data Input - General'!$F$22))","v":2057},{"$f":"IF($C$9=0,\"\",IF(AQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AQ$6+'Data Input - General'!$F$22))","v":2058},{"$f":"IF($C$9=0,\"\",IF(AR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AR$6+'Data Input - General'!$F$22))","v":2059},{"$f":"IF($C$9=0,\"\",IF(AS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AS$6+'Data Input - General'!$F$22))","v":2060},{"$f":"IF($C$9=0,\"\",IF(AT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AT$6+'Data Input - General'!$F$22))","v":2061},{"$f":"IF($C$9=0,\"\",IF(AU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AU$6+'Data Input - General'!$F$22))","v":2062},{"$f":"IF($C$9=0,\"\",IF(AV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AV$6+'Data Input - General'!$F$22))","v":2063},{"$f":"IF($C$9=0,\"\",IF(AW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AW$6+'Data Input - General'!$F$22))","v":2064},{"$f":"IF($C$9=0,\"\",IF(AX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AX$6+'Data Input - General'!$F$22))","v":2065},{"$f":"IF($C$9=0,\"\",IF(AY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(AZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!AZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!BZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!CZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!DA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!DB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAU'!DC$6+'Data Input - General'!$F$22))","v":0}]
[]
[null,null,"BAU",null,"(?)"]
[]
[null,null,"Upfront investment costs",null,"(?)"]
[]
[null,null,null,"Equipment"]
[null,null,4.0999999999999996,100,"£000s"]
[null,null,4.2,10,"£000s"]
[null,null,4.3,10,"£000s"]
[null,null,4.4000000000000004,20,"£000s"]
[null,null,4.5,0,"£000s"]
[null,null,null,"Set-up costs"]
[null,null,"4.6",0,"£000s"]
[null,null,"4.7",0,"£000s"]
[null,null,"4.8",0,"£000s"]
[null,null,"4.9",0,"£000s"]
[null,null,"4.10",0,"£000s"]
[null,null,null,"Other capex"]
[null,null,"4.11",0,"£000s"]
[null,null,"4.12",0,"£000s"]
[null,null,"4.13",0,"£000s"]
[]
[null,null,null,"Total upfront investment costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H14:H29)","v":0},{"$f":"SUM(I14:I29)","v":0},{"$f":"SUM(J14:J29)","v":0},{"$f":"SUM(K14:K29)","v":0},{"$f":"SUM(L14:L29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX14:BX29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total upfront investment costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H30:DC30)","v":0}]
[]
[null,null,"4.14","Uncertainty range around upfront investment costs","+/-%",0.3]
[]
[null,null,null,"Cost of capital (financing)","(?)"]
[null,null,"4.15","Enter financing costs manually?",null,"No",null,"<(Select from dropdown)"]
[]
[null,null,"4.16","Financing costs - WACC (if entered manually)                       (?)","£000s"]
[]
[null,null,"4.17","Financing costs - Low WACC (if entered manually)","£000s"]
[null,null,"4.18","Financing costs - High WACC (if entered manually)","£000s"]
[]
[null,null,"Operating Costs",null,"(?)"]
[]
[null,null,"4.19","Labour                                                                                            (?)","£000s",null,null,3100,{"$f":"H46*1.033193","v":3202.8983000000003},{"$f":"I46*1.033193","v":3309.2121032719006},3419.0547806158047,3532.5434659487851,3649.7991812140231,3770.9469654360601,3896.1160080597792,4025.4397867153075,4159.0562095557489,4297.1077623195333,4439.741660274206,4587.1100052036882,4739.3699476064139,4896.6838542773139,5059.2194814523409,5227.1501537001886,5400.6549487519587,5579.9188884658824,0,0,0,0]
[null,null,"4.20","Maintenance","£000s",null,null,13700,{"$f":"13700*1.1","v":15070.000000000002},{"$f":"13700*1.1","v":15070.000000000002},15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,0,0,0,0]
[null,null,"4.21","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total operating and maintenance costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H46:H49)","v":16800},{"$f":"SUM(I46:I49)","v":18272.898300000001},{"$f":"SUM(J46:J49)","v":18379.212103271901},18489.054780615807,18602.543465948787,18719.799181214024,18840.946965436062,18966.11600805978,19095.439786715309,19229.056209555751,19367.107762319534,19509.741660274209,19657.110005203689,19809.369947606414,19966.683854277315,20129.219481452343,20297.15015370019,20470.654948751959,20649.918888465883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total operating and maintenance costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H50:DC50)","v":365252.02350286901}]
[]
[null,null,"4.22","Uncertainty range around operating costs","+/-%",0.15]
[]
[null,null,"Waste output",null,"(?)"]
[]
[null,null,null,"Volume of waste"]
[null,null,"4.23","Non-haz waste, reused","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.24","Non-haz waste, recycled","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.25","Non-haz waste, otherwise recovered","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.26","Non-haz waste, disposed","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.27","Haz waste, reused","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.28","Haz waste, recycled","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.29","Haz waste, otherwise recovered","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.30","Haz waste, disposed","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.31","Other (please specify)","Tonnes",null,"(?)"]
[null,null,null,"Net cost of waste output"]
[null,null,"4.32","Non-haz waste, reused","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.33","Non-haz waste, recycled","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.34","Non-haz waste, otherwise recovered","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.35","Non-haz waste, disposed","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.36","Haz waste, reused","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.37","Haz waste, recycled","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.38","Haz waste, otherwise recovered","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.39","Haz waste, disposed","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.40","Other (please specify)","£000s"]
[]
[null,null,null,"Total cost of waste output","£000s","(Auto calculated value)",null,{"$f":"SUM(H69:H78)","v":0},{"$f":"SUM(I69:I78)","v":0},{"$f":"SUM(J69:J78)","v":0},{"$f":"SUM(K69:K78)","v":0},{"$f":"SUM(L69:L78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX69:BX78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy Consumption"]
[]
[null,null,null,"Quantity of energy consumed"]
[null,null,"4.41","Electricity","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.42","Natural Gas","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.43","Coal","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.44","Gas Oil","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.45","Road - Petrol","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.46","Road - Diesel","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"4.47","loss of power for scr ","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value of energy consumed","(?)"]
[null,null,null,{"$f":"D84","v":"Electricity"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,{"$f":"D85","v":"Natural Gas"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Coal","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Gas Oil","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Petrol","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Diesel","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAU'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAU'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,"4.48","loss of power for scr ","£000s"]
[]
[null,null,null,"Total cost of energy","£000s","(Auto calculated value)",null,{"$f":"SUM(H92:H99)","v":0},{"$f":"SUM(I92:I99)","v":0},{"$f":"SUM(J92:J99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV92:BV99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Environmental impacts"]
[]
[null,null,null,"Air pollutant emissions","(?)"]
[null,null,"4.49","NOX Part A Category 6","Tonnes"," <(Select from dropdown)",null,295,295,295,295,295,295,295,295,295,295,295,295,295,295,295,295,295,295,295]
[null,null,null,"Ammonia","Tonnes"," <(Select from dropdown)",null,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[]
[null,null,null,"'Process-related' GHG emissions"]
[null,null,"4.50","CO2","Tonnes"," <(Select from dropdown)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"4.51","Additional emission type (please specify)","tCO2e","(?)"]
[]
[null,null,null,"Total process GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(IF(ISBLANK(H113),0,H113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(H115),0,H115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(I113),0,I113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(I115),0,I115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(J113),0,J113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(J115),0,J115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(K113),0,K113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(K115),0,K115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(L113),0,L113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(L115),0,L115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(M113),0,M113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(M115),0,M115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(N113),0,N113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(N115),0,N115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(O113),0,O113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(O115),0,O115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(P113),0,P113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(P115),0,P115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Q113),0,Q113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Q115),0,Q115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(R113),0,R113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(R115),0,R115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(S113),0,S113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(S115),0,S115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(T113),0,T113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(T115),0,T115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(U113),0,U113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(U115),0,U115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(V113),0,V113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(V115),0,V115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(W113),0,W113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(W115),0,W115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(X113),0,X113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(X115),0,X115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Y113),0,Y113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Y115),0,Y115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Z113),0,Z113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Z115),0,Z115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AA113),0,AA113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AA115),0,AA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AB113),0,AB113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AB115),0,AB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AC113),0,AC113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AC115),0,AC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AD113),0,AD113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AD115),0,AD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AE113),0,AE113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AE115),0,AE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AF113),0,AF113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AF115),0,AF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AG113),0,AG113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AG115),0,AG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AH113),0,AH113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AH115),0,AH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AI113),0,AI113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AI115),0,AI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AJ113),0,AJ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AJ115),0,AJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AK113),0,AK113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AK115),0,AK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AL113),0,AL113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AL115),0,AL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AM113),0,AM113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AM115),0,AM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AN113),0,AN113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AN115),0,AN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AO113),0,AO113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AO115),0,AO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AP113),0,AP113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AP115),0,AP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AQ113),0,AQ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AQ115),0,AQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AR113),0,AR113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AR115),0,AR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AS113),0,AS113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AS115),0,AS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AT113),0,AT113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AT115),0,AT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AU113),0,AU113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AU115),0,AU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AV113),0,AV113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AV115),0,AV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AW113),0,AW113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AW115),0,AW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AX113),0,AX113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AX115),0,AX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AY113),0,AY113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AY115),0,AY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AZ113),0,AZ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AZ115),0,AZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BA113),0,BA113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BA115),0,BA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BB113),0,BB113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BB115),0,BB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BC113),0,BC113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BC115),0,BC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BD113),0,BD113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BD115),0,BD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BE113),0,BE113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BE115),0,BE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BF113),0,BF113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BF115),0,BF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BG113),0,BG113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BG115),0,BG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BH113),0,BH113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BH115),0,BH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BI113),0,BI113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BI115),0,BI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BJ113),0,BJ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BJ115),0,BJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BK113),0,BK113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BK115),0,BK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BL113),0,BL113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BL115),0,BL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BM113),0,BM113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BM115),0,BM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BN113),0,BN113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BN115),0,BN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BO113),0,BO113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BO115),0,BO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BP113),0,BP113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BP115),0,BP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BQ113),0,BQ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BQ115),0,BQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BR113),0,BR113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BR115),0,BR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BS113),0,BS113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BS115),0,BS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BT113),0,BT113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BT115),0,BT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BU113),0,BU113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BU115),0,BU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BV113),0,BV113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BV115),0,BV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BW113),0,BW113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BW115),0,BW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BX113),0,BX113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BX115),0,BX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BY113),0,BY113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BY115),0,BY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BZ113),0,BZ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BZ115),0,BZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CA113),0,CA113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CA115),0,CA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CB113),0,CB113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CB115),0,CB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CC113),0,CC113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CC115),0,CC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CD113),0,CD113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CD115),0,CD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CE113),0,CE113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CE115),0,CE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CF113),0,CF113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CF115),0,CF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CG113),0,CG113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CG115),0,CG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CH113),0,CH113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CH115),0,CH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CI113),0,CI113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CI115),0,CI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CJ113),0,CJ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CJ115),0,CJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CK113),0,CK113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CK115),0,CK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CL113),0,CL113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CL115),0,CL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CM113),0,CM113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CM115),0,CM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CN113),0,CN113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CN115),0,CN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CO113),0,CO113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CO115),0,CO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CP113),0,CP113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CP115),0,CP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CQ113),0,CQ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CQ115),0,CQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CR113),0,CR113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CR115),0,CR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CS113),0,CS113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CS115),0,CS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CT113),0,CT113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CT115),0,CT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CU113),0,CU113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CU115),0,CU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CV113),0,CV113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CV115),0,CV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CW113),0,CW113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CW115),0,CW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CX113),0,CX113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CX115),0,CX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CY113),0,CY113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CY115),0,CY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CZ113),0,CZ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CZ115),0,CZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DA113),0,DA113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DA115),0,DA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DB113),0,DB113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DB115),0,DB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DC113),0,DC113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - BAU'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DC115),0,DC115),0)","v":0}]
[]
[null,null,null,"'Fuel-related' GHG emissions","(?)"]
[null,null,null,{"$f":"D84","v":"Electricity"},"tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Natural Gas","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Coal","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Gas Oil","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Petrol","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Diesel","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAU'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAU'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,"4.52","loss of power for scr ","tCO2e"]
[]
[null,null,null,"Total fuel-related GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"SUM(H$120:H$127)","v":0},{"$f":"SUM(I$120:I$127)","v":0},{"$f":"SUM(J$120:J$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV$120:BV$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Data Input - Proposed","index":14,"n_rows":128,"n_cols":108,"rows_kept":128,"cut":false,"hidden":false,"merged":[[3,3,6,3],[31,7,31,9],[51,7,51,9]]}
[null,{"$f":"\"---- Step 5 - Data Input - Proposed derogation ----\"","v":"---- Step 5 - Data Input - Proposed derogation ----"}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(H30,H50,H79,H100,H117,H128,#REF!)<>0,H7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(I30,I50,I79,I100,I117,I128,#REF!)<>0,I7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(J30,J50,J79,J100,J117,J128,#REF!)<>0,J7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(K30,K50,K79,K100,K117,K128,#REF!)<>0,K7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(L30,L50,L79,L100,L117,L128,#REF!)<>0,L7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(M30,M50,M79,M100,M117,M128,#REF!)<>0,M7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(N30,N50,N79,N100,N117,N128,#REF!)<>0,N7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(O30,O50,O79,O100,O117,O128,#REF!)<>0,O7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(P30,P50,P79,P100,P117,P128,#REF!)<>0,P7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Q30,Q50,Q79,Q100,Q117,Q128,#REF!)<>0,Q7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(R30,R50,R79,R100,R117,R128,#REF!)<>0,R7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(S30,S50,S79,S100,S117,S128,#REF!)<>0,S7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(T30,T50,T79,T100,T117,T128,#REF!)<>0,T7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(U30,U50,U79,U100,U117,U128,#REF!)<>0,U7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(V30,V50,V79,V100,V117,V128,#REF!)<>0,V7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(W30,W50,W79,W100,W117,W128,#REF!)<>0,W7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(X30,X50,X79,X100,X117,X128,#REF!)<>0,X7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Y30,Y50,Y79,Y100,Y117,Y128,#REF!)<>0,Y7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Z30,Z50,Z79,Z100,Z117,Z128,#REF!)<>0,Z7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AA30,AA50,AA79,AA100,AA117,AA128,#REF!)<>0,AA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AB30,AB50,AB79,AB100,AB117,AB128,#REF!)<>0,AB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AC30,AC50,AC79,AC100,AC117,AC128,#REF!)<>0,AC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AD30,AD50,AD79,AD100,AD117,AD128,#REF!)<>0,AD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AE30,AE50,AE79,AE100,AE117,AE128,#REF!)<>0,AE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AF30,AF50,AF79,AF100,AF117,AF128,#REF!)<>0,AF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AG30,AG50,AG79,AG100,AG117,AG128,#REF!)<>0,AG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AH30,AH50,AH79,AH100,AH117,AH128,#REF!)<>0,AH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AI30,AI50,AI79,AI100,AI117,AI128,#REF!)<>0,AI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AJ30,AJ50,AJ79,AJ100,AJ117,AJ128,#REF!)<>0,AJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AK30,AK50,AK79,AK100,AK117,AK128,#REF!)<>0,AK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AL30,AL50,AL79,AL100,AL117,AL128,#REF!)<>0,AL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AM30,AM50,AM79,AM100,AM117,AM128,#REF!)<>0,AM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AN30,AN50,AN79,AN100,AN117,AN128,#REF!)<>0,AN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AO30,AO50,AO79,AO100,AO117,AO128,#REF!)<>0,AO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AP30,AP50,AP79,AP100,AP117,AP128,#REF!)<>0,AP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AQ30,AQ50,AQ79,AQ100,AQ117,AQ128,#REF!)<>0,AQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AR30,AR50,AR79,AR100,AR117,AR128,#REF!)<>0,AR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AS30,AS50,AS79,AS100,AS117,AS128,#REF!)<>0,AS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AT30,AT50,AT79,AT100,AT117,AT128,#REF!)<>0,AT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AU30,AU50,AU79,AU100,AU117,AU128,#REF!)<>0,AU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AV30,AV50,AV79,AV100,AV117,AV128,#REF!)<>0,AV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AW30,AW50,AW79,AW100,AW117,AW128,#REF!)<>0,AW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AX30,AX50,AX79,AX100,AX117,AX128,#REF!)<>0,AX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AY30,AY50,AY79,AY100,AY117,AY128,#REF!)<>0,AY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AZ30,AZ50,AZ79,AZ100,AZ117,AZ128,#REF!)<>0,AZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BA30,BA50,BA79,BA100,BA117,BA128,#REF!)<>0,BA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BB30,BB50,BB79,BB100,BB117,BB128,#REF!)<>0,BB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BC30,BC50,BC79,BC100,BC117,BC128,#REF!)<>0,BC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BD30,BD50,BD79,BD100,BD117,BD128,#REF!)<>0,BD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BE30,BE50,BE79,BE100,BE117,BE128,#REF!)<>0,BE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BF30,BF50,BF79,BF100,BF117,BF128,#REF!)<>0,BF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BG30,BG50,BG79,BG100,BG117,BG128,#REF!)<>0,BG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BH30,BH50,BH79,BH100,BH117,BH128,#REF!)<>0,BH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BI30,BI50,BI79,BI100,BI117,BI128,#REF!)<>0,BI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BJ30,BJ50,BJ79,BJ100,BJ117,BJ128,#REF!)<>0,BJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BK30,BK50,BK79,BK100,BK117,BK128,#REF!)<>0,BK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BL30,BL50,BL79,BL100,BL117,BL128,#REF!)<>0,BL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BM30,BM50,BM79,BM100,BM117,BM128,#REF!)<>0,BM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BN30,BN50,BN79,BN100,BN117,BN128,#REF!)<>0,BN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BO30,BO50,BO79,BO100,BO117,BO128,#REF!)<>0,BO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BP30,BP50,BP79,BP100,BP117,BP128,#REF!)<>0,BP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BQ30,BQ50,BQ79,BQ100,BQ117,BQ128,#REF!)<>0,BQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BR30,BR50,BR79,BR100,BR117,BR128,#REF!)<>0,BR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BS30,BS50,BS79,BS100,BS117,BS128,#REF!)<>0,BS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BT30,BT50,BT79,BT100,BT117,BT128,#REF!)<>0,BT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BU30,BU50,BU79,BU100,BU117,BU128,#REF!)<>0,BU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BV30,BV50,BV79,BV100,BV117,BV128,#REF!)<>0,BV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BW30,BW50,BW79,BW100,BW117,BW128,#REF!)<>0,BW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BX30,BX50,BX79,BX100,BX117,BX128,#REF!)<>0,BX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BY30,BY50,BY79,BY100,BY117,BY128,#REF!)<>0,BY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BZ30,BZ50,BZ79,BZ100,BZ117,BZ128,#REF!)<>0,BZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CA30,CA50,CA79,CA100,CA117,CA128,#REF!)<>0,CA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CB30,CB50,CB79,CB100,CB117,CB128,#REF!)<>0,CB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CC30,CC50,CC79,CC100,CC117,CC128,#REF!)<>0,CC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CD30,CD50,CD79,CD100,CD117,CD128,#REF!)<>0,CD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CE30,CE50,CE79,CE100,CE117,CE128,#REF!)<>0,CE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CF30,CF50,CF79,CF100,CF117,CF128,#REF!)<>0,CF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CG30,CG50,CG79,CG100,CG117,CG128,#REF!)<>0,CG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CH30,CH50,CH79,CH100,CH117,CH128,#REF!)<>0,CH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CI30,CI50,CI79,CI100,CI117,CI128,#REF!)<>0,CI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CJ30,CJ50,CJ79,CJ100,CJ117,CJ128,#REF!)<>0,CJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CK30,CK50,CK79,CK100,CK117,CK128,#REF!)<>0,CK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CL30,CL50,CL79,CL100,CL117,CL128,#REF!)<>0,CL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CM30,CM50,CM79,CM100,CM117,CM128,#REF!)<>0,CM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CN30,CN50,CN79,CN100,CN117,CN128,#REF!)<>0,CN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CO30,CO50,CO79,CO100,CO117,CO128,#REF!)<>0,CO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CP30,CP50,CP79,CP100,CP117,CP128,#REF!)<>0,CP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CQ30,CQ50,CQ79,CQ100,CQ117,CQ128,#REF!)<>0,CQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CR30,CR50,CR79,CR100,CR117,CR128,#REF!)<>0,CR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CS30,CS50,CS79,CS100,CS117,CS128,#REF!)<>0,CS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CT30,CT50,CT79,CT100,CT117,CT128,#REF!)<>0,CT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CU30,CU50,CU79,CU100,CU117,CU128,#REF!)<>0,CU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CV30,CV50,CV79,CV100,CV117,CV128,#REF!)<>0,CV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CW30,CW50,CW79,CW100,CW117,CW128,#REF!)<>0,CW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CX30,CX50,CX79,CX100,CX117,CX128,#REF!)<>0,CX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CY30,CY50,CY79,CY100,CY117,CY128,#REF!)<>0,CY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CZ30,CZ50,CZ79,CZ100,CZ117,CZ128,#REF!)<>0,CZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DA30,DA50,DA79,DA100,DA117,DA128,#REF!)<>0,DA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DB30,DB50,DB79,DB100,DB117,DB128,#REF!)<>0,DB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DC30,DC50,DC79,DC100,DC117,DC128,#REF!)<>0,DC7=0),1,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,null,null,"Year",null,{"$f":"IF($C$9=0,\"\",IF(H$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!H$6+'Data Input - General'!$F$22))","v":2023},{"$f":"IF($C$9=0,\"\",IF(I$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!I$6+'Data Input - General'!$F$22))","v":2024},{"$f":"IF($C$9=0,\"\",IF(J$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!J$6+'Data Input - General'!$F$22))","v":2025},{"$f":"IF($C$9=0,\"\",IF(K$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!K$6+'Data Input - General'!$F$22))","v":2026},{"$f":"IF($C$9=0,\"\",IF(L$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!L$6+'Data Input - General'!$F$22))","v":2027},{"$f":"IF($C$9=0,\"\",IF(M$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!M$6+'Data Input - General'!$F$22))","v":2028},{"$f":"IF($C$9=0,\"\",IF(N$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!N$6+'Data Input - General'!$F$22))","v":2029},{"$f":"IF($C$9=0,\"\",IF(O$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!O$6+'Data Input - General'!$F$22))","v":2030},{"$f":"IF($C$9=0,\"\",IF(P$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!P$6+'Data Input - General'!$F$22))","v":2031},{"$f":"IF($C$9=0,\"\",IF(Q$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!Q$6+'Data Input - General'!$F$22))","v":2032},{"$f":"IF($C$9=0,\"\",IF(R$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!R$6+'Data Input - General'!$F$22))","v":2033},{"$f":"IF($C$9=0,\"\",IF(S$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!S$6+'Data Input - General'!$F$22))","v":2034},{"$f":"IF($C$9=0,\"\",IF(T$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!T$6+'Data Input - General'!$F$22))","v":2035},{"$f":"IF($C$9=0,\"\",IF(U$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!U$6+'Data Input - General'!$F$22))","v":2036},{"$f":"IF($C$9=0,\"\",IF(V$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!V$6+'Data Input - General'!$F$22))","v":2037},{"$f":"IF($C$9=0,\"\",IF(W$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!W$6+'Data Input - General'!$F$22))","v":2038},{"$f":"IF($C$9=0,\"\",IF(X$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!X$6+'Data Input - General'!$F$22))","v":2039},{"$f":"IF($C$9=0,\"\",IF(Y$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!Y$6+'Data Input - General'!$F$22))","v":2040},{"$f":"IF($C$9=0,\"\",IF(Z$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!Z$6+'Data Input - General'!$F$22))","v":2041},{"$f":"IF($C$9=0,\"\",IF(AA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AA$6+'Data Input - General'!$F$22))","v":2042},{"$f":"IF($C$9=0,\"\",IF(AB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AB$6+'Data Input - General'!$F$22))","v":2043},{"$f":"IF($C$9=0,\"\",IF(AC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AC$6+'Data Input - General'!$F$22))","v":2044},{"$f":"IF($C$9=0,\"\",IF(AD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AD$6+'Data Input - General'!$F$22))","v":2045},{"$f":"IF($C$9=0,\"\",IF(AE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AE$6+'Data Input - General'!$F$22))","v":2046},{"$f":"IF($C$9=0,\"\",IF(AF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AF$6+'Data Input - General'!$F$22))","v":2047},{"$f":"IF($C$9=0,\"\",IF(AG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AG$6+'Data Input - General'!$F$22))","v":2048},{"$f":"IF($C$9=0,\"\",IF(AH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AH$6+'Data Input - General'!$F$22))","v":2049},{"$f":"IF($C$9=0,\"\",IF(AI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AI$6+'Data Input - General'!$F$22))","v":2050},{"$f":"IF($C$9=0,\"\",IF(AJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AJ$6+'Data Input - General'!$F$22))","v":2051},{"$f":"IF($C$9=0,\"\",IF(AK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AK$6+'Data Input - General'!$F$22))","v":2052},{"$f":"IF($C$9=0,\"\",IF(AL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AL$6+'Data Input - General'!$F$22))","v":2053},{"$f":"IF($C$9=0,\"\",IF(AM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AM$6+'Data Input - General'!$F$22))","v":2054},{"$f":"IF($C$9=0,\"\",IF(AN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AN$6+'Data Input - General'!$F$22))","v":2055},{"$f":"IF($C$9=0,\"\",IF(AO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AO$6+'Data Input - General'!$F$22))","v":2056},{"$f":"IF($C$9=0,\"\",IF(AP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AP$6+'Data Input - General'!$F$22))","v":2057},{"$f":"IF($C$9=0,\"\",IF(AQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AQ$6+'Data Input - General'!$F$22))","v":2058},{"$f":"IF($C$9=0,\"\",IF(AR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AR$6+'Data Input - General'!$F$22))","v":2059},{"$f":"IF($C$9=0,\"\",IF(AS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AS$6+'Data Input - General'!$F$22))","v":2060},{"$f":"IF($C$9=0,\"\",IF(AT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AT$6+'Data Input - General'!$F$22))","v":2061},{"$f":"IF($C$9=0,\"\",IF(AU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AU$6+'Data Input - General'!$F$22))","v":2062},{"$f":"IF($C$9=0,\"\",IF(AV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AV$6+'Data Input - General'!$F$22))","v":2063},{"$f":"IF($C$9=0,\"\",IF(AW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AW$6+'Data Input - General'!$F$22))","v":2064},{"$f":"IF($C$9=0,\"\",IF(AX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AX$6+'Data Input - General'!$F$22))","v":2065},{"$f":"IF($C$9=0,\"\",IF(AY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(AZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!AZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!BZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!CZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!DA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!DB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Proposed'!DC$6+'Data Input - General'!$F$22))","v":0}]
[]
[null,null,{"$f":"'Data Input - General'!G24","v":"Proposed derogation"},null,"(?)"]
[]
[null,null,"Upfront investment costs",null,"(?)"]
[]
[null,null,null,"Equipment"]
[null,null,5.0999999999999996,"Primary emission control equipment","£000s",null,null,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5.2,"Auxiliary equipment","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5.3,"Instrumentation","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5.4,"Modifications to existing equipment","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5.5,"Major refurbishment","£000s"]
[null,null,null,"Set-up costs"]
[null,null,"5.6","Land","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.7","Site preparation","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.8","Civils","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.9","Materials","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.10","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other capex"]
[null,null,"5.11","Residual value of existing technology (where replaced)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.12","Project planning (if not in civils)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.13","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total upfront investment costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H14:H29)","v":500},{"$f":"SUM(I14:I29)","v":0},{"$f":"SUM(J14:J29)","v":0},{"$f":"SUM(K14:K29)","v":0},{"$f":"SUM(L14:L29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX14:BX29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total upfront investment costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H30:DC30)","v":500}]
[]
[null,null,"5.14","Uncertainty range around upfront investment costs","+/-%",0.1]
[]
[null,null,null,"Cost of capital (financing)","(?)"]
[null,null,"5.15","Enter financing costs manually?",null,"No",null,"<(Select from dropdown)"]
[]
[null,null,"5.16","Financing costs - WACC (if entered manually)                       (?)","£000s"]
[]
[null,null,"5.17","Financing costs - Low WACC (if entered manually)","£000s"]
[null,null,"5.18","Financing costs - High WACC (if entered manually)","£000s"]
[]
[null,null,"Operating Costs",null,"(?)"]
[]
[null,null,"5.19","Labour                                                                                            (?)","£000s",null,null,3100,{"$f":"H46*1.033193","v":3202.8983000000003},{"$f":"I46*1.033193","v":3309.2121032719006},3419.0547806158047,3532.5434659487851,3649.7991812140231,3770.9469654360601,3896.1160080597792,4025.4397867153075,4159.0562095557489,4297.1077623195333,4439.741660274206,4587.1100052036882,4739.3699476064139,4896.6838542773139,5059.2194814523409,5227.1501537001886,5400.6549487519587,5579.9188884658824]
[null,null,"5.20","Maintenance","£000s",null,null,13700,{"$f":"13700*1.1","v":15070.000000000002},{"$f":"13700*1.1","v":15070.000000000002},15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002]
[null,null,"5.21","Total OPEX","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total operating and maintenance costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H46:H49)","v":16800},{"$f":"SUM(I46:I49)","v":18272.898300000001},18379.212103271901,18489.054780615807,18602.543465948787,18719.799181214024,18840.946965436062,18966.11600805978,19095.439786715309,19229.056209555751,19367.107762319534,19509.741660274209,19657.110005203689,19809.369947606414,19966.683854277315,20129.219481452343,20297.15015370019,20470.654948751959,20649.918888465883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total operating and maintenance costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H50:DC50)","v":365252.02350286901}]
[]
[null,null,"5.22","Uncertainty range around operating costs","+/-%",0.1]
[]
[null,null,"Waste output",null,"(?)"]
[]
[null,null,null,"Volume of waste"]
[null,null,"5.23","Non-haz waste, reused","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.24","Non-haz waste, recycled","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.25","Non-haz waste, otherwise recovered","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.26","Non-haz waste, disposed","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.27","Haz waste, reused","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.28","Haz waste, recycled","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.29","Haz waste, otherwise recovered","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.30","Haz waste, disposed","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.31","Other (please specify)","Tonnes",null,"(?)"]
[null,null,null,"Net cost of waste output"]
[null,null,"5.32","Non-haz waste, reused","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.33","Non-haz waste, recycled","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.34","Non-haz waste, otherwise recovered","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.35","Non-haz waste, disposed","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.36","Haz waste, reused","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.37","Haz waste, recycled","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.38","Haz waste, otherwise recovered","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.39","Haz waste, disposed","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.40","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total cost of waste output","£000s","(Auto calculated value)",null,{"$f":"SUM(H69:H78)","v":0},{"$f":"SUM(I69:I78)","v":0},{"$f":"SUM(J69:J78)","v":0},{"$f":"SUM(K69:K78)","v":0},{"$f":"SUM(L69:L78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX69:BX78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy Consumption"]
[]
[null,null,null,"Quantity of energy consumed"]
[null,null,"5.41","Electricity","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,502070]
[null,null,"5.42","Natural Gas","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.43","Coal","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.44","Gas Oil","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.45","Road - Petrol","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.46","Road - Diesel","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5.47","Other (please specify)","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value of energy consumed","(?)"]
[null,null,null,{"$f":"D84","v":"Electricity"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":69.881552728668609},{"$f":"IFERROR(AI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,{"$f":"D85","v":"Natural Gas"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Coal","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Gas Oil","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Petrol","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Diesel","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Proposed'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Proposed'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,"5.48","Other (please specify)","£000s"]
[]
[null,null,null,"Total cost of energy","£000s","(Auto calculated value)",null,{"$f":"SUM(H92:H99)","v":0},{"$f":"SUM(I92:I99)","v":0},{"$f":"SUM(J92:J99)","v":0},0,0,0,0,{"$f":"SUM(O92:O99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69.881552728668609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV92:BV99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Environmental impacts"]
[]
[null,null,null,"Air pollutant emissions","(?)"]
[null,null,"5.49","NOX Part A Category 6","Tonnes"," <(Select from dropdown)",null,295,295,295,295,295,295,295,295,295,295,295,295,295,295,295,295,295,295,295]
[null,null,null,"Ammonia","Tonnes"," <(Select from dropdown)",null,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[]
[null,null,null,"'Process-related' GHG emissions"]
[null,null,"5.50","CO2","Tonnes"," <(Select from dropdown)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"5.51","Additional emission type (please specify)","tCO2e","(?)"]
[]
[null,null,null,"Total process GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(IF(ISBLANK(H113),0,H113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(H115),0,H115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(I113),0,I113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(I115),0,I115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(J113),0,J113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(J115),0,J115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(K113),0,K113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(K115),0,K115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(L113),0,L113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(L115),0,L115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(M113),0,M113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(M115),0,M115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(N113),0,N113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(N115),0,N115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(O113),0,O113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(O115),0,O115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(P113),0,P113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(P115),0,P115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Q113),0,Q113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Q115),0,Q115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(R113),0,R113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(R115),0,R115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(S113),0,S113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(S115),0,S115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(T113),0,T113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(T115),0,T115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(U113),0,U113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(U115),0,U115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(V113),0,V113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(V115),0,V115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(W113),0,W113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(W115),0,W115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(X113),0,X113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(X115),0,X115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Y113),0,Y113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Y115),0,Y115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Z113),0,Z113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Z115),0,Z115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AA113),0,AA113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AA115),0,AA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AB113),0,AB113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AB115),0,AB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AC113),0,AC113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AC115),0,AC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AD113),0,AD113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AD115),0,AD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AE113),0,AE113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AE115),0,AE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AF113),0,AF113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AF115),0,AF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AG113),0,AG113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AG115),0,AG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AH113),0,AH113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AH115),0,AH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AI113),0,AI113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AI115),0,AI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AJ113),0,AJ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AJ115),0,AJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AK113),0,AK113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AK115),0,AK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AL113),0,AL113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AL115),0,AL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AM113),0,AM113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AM115),0,AM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AN113),0,AN113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AN115),0,AN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AO113),0,AO113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AO115),0,AO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AP113),0,AP113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AP115),0,AP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AQ113),0,AQ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AQ115),0,AQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AR113),0,AR113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AR115),0,AR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AS113),0,AS113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AS115),0,AS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AT113),0,AT113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AT115),0,AT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AU113),0,AU113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AU115),0,AU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AV113),0,AV113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AV115),0,AV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AW113),0,AW113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AW115),0,AW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AX113),0,AX113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AX115),0,AX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AY113),0,AY113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AY115),0,AY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AZ113),0,AZ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AZ115),0,AZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BA113),0,BA113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BA115),0,BA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BB113),0,BB113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BB115),0,BB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BC113),0,BC113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BC115),0,BC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BD113),0,BD113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BD115),0,BD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BE113),0,BE113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BE115),0,BE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BF113),0,BF113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BF115),0,BF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BG113),0,BG113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BG115),0,BG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BH113),0,BH113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BH115),0,BH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BI113),0,BI113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BI115),0,BI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BJ113),0,BJ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BJ115),0,BJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BK113),0,BK113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BK115),0,BK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BL113),0,BL113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BL115),0,BL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BM113),0,BM113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BM115),0,BM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BN113),0,BN113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BN115),0,BN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BO113),0,BO113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BO115),0,BO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BP113),0,BP113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BP115),0,BP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BQ113),0,BQ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BQ115),0,BQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BR113),0,BR113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BR115),0,BR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BS113),0,BS113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BS115),0,BS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BT113),0,BT113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BT115),0,BT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BU113),0,BU113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BU115),0,BU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BV113),0,BV113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BV115),0,BV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BW113),0,BW113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BW115),0,BW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BX113),0,BX113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BX115),0,BX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BY113),0,BY113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BY115),0,BY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BZ113),0,BZ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BZ115),0,BZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CA113),0,CA113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CA115),0,CA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CB113),0,CB113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CB115),0,CB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CC113),0,CC113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CC115),0,CC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CD113),0,CD113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CD115),0,CD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CE113),0,CE113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CE115),0,CE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CF113),0,CF113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CF115),0,CF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CG113),0,CG113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CG115),0,CG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CH113),0,CH113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CH115),0,CH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CI113),0,CI113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CI115),0,CI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CJ113),0,CJ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CJ115),0,CJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CK113),0,CK113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CK115),0,CK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CL113),0,CL113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CL115),0,CL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CM113),0,CM113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CM115),0,CM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CN113),0,CN113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CN115),0,CN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CO113),0,CO113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CO115),0,CO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CP113),0,CP113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CP115),0,CP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CQ113),0,CQ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CQ115),0,CQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CR113),0,CR113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CR115),0,CR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CS113),0,CS113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CS115),0,CS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CT113),0,CT113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CT115),0,CT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CU113),0,CU113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CU115),0,CU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CV113),0,CV113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CV115),0,CV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CW113),0,CW113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CW115),0,CW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CX113),0,CX113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CX115),0,CX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CY113),0,CY113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CY115),0,CY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CZ113),0,CZ113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CZ115),0,CZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DA113),0,DA113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DA115),0,DA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DB113),0,DB113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DB115),0,DB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DC113),0,DC113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DC115),0,DC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DD113),0,DD113*INDEX(Assumptions!$D$20:$D$53,MATCH('Data Input - Proposed'!$D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DD115),0,DD115),0)","v":0}]
[]
[null,null,null,"'Fuel-related' GHG emissions","(?)"]
[null,null,null,{"$f":"D84","v":"Electricity"},"tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":13.432348367899397},{"$f":"IFERROR(AI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Natural Gas","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Coal","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Gas Oil","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Petrol","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Diesel","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Proposed'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Proposed'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,"5.52","Other (please specify)","tCO2e"]
[]
[null,null,null,"Total fuel-related GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"SUM(H$120:H$127)","v":0},{"$f":"SUM(I$120:I$127)","v":0},{"$f":"SUM(J$120:J$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.432348367899397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV$120:BV$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Data Input - BAT","index":15,"n_rows":128,"n_cols":108,"rows_kept":128,"cut":false,"hidden":false,"merged":[[31,7,31,9],[51,7,51,9]]}
[null,{"$f":"\"---- Step 6 - Data Input - BAT-AEL ----\"","v":"---- Step 6 - Data Input - BAT-AEL ----"}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(H30,H50,H79,H100,H117,H128,#REF!)<>0,H7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(I30,I50,I79,I100,I117,I128,#REF!)<>0,I7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(J30,J50,J79,J100,J117,J128,#REF!)<>0,J7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(K30,K50,K79,K100,K117,K128,#REF!)<>0,K7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(L30,L50,L79,L100,L117,L128,#REF!)<>0,L7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(M30,M50,M79,M100,M117,M128,#REF!)<>0,M7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(N30,N50,N79,N100,N117,N128,#REF!)<>0,N7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(O30,O50,O79,O100,O117,O128,#REF!)<>0,O7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(P30,P50,P79,P100,P117,P128,#REF!)<>0,P7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Q30,Q50,Q79,Q100,Q117,Q128,#REF!)<>0,Q7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(R30,R50,R79,R100,R117,R128,#REF!)<>0,R7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(S30,S50,S79,S100,S117,S128,#REF!)<>0,S7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(T30,T50,T79,T100,T117,T128,#REF!)<>0,T7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(U30,U50,U79,U100,U117,U128,#REF!)<>0,U7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(V30,V50,V79,V100,V117,V128,#REF!)<>0,V7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(W30,W50,W79,W100,W117,W128,#REF!)<>0,W7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(X30,X50,X79,X100,X117,X128,#REF!)<>0,X7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Y30,Y50,Y79,Y100,Y117,Y128,#REF!)<>0,Y7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Z30,Z50,Z79,Z100,Z117,Z128,#REF!)<>0,Z7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AA30,AA50,AA79,AA100,AA117,AA128,#REF!)<>0,AA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AB30,AB50,AB79,AB100,AB117,AB128,#REF!)<>0,AB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AC30,AC50,AC79,AC100,AC117,AC128,#REF!)<>0,AC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AD30,AD50,AD79,AD100,AD117,AD128,#REF!)<>0,AD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AE30,AE50,AE79,AE100,AE117,AE128,#REF!)<>0,AE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AF30,AF50,AF79,AF100,AF117,AF128,#REF!)<>0,AF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AG30,AG50,AG79,AG100,AG117,AG128,#REF!)<>0,AG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AH30,AH50,AH79,AH100,AH117,AH128,#REF!)<>0,AH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AI30,AI50,AI79,AI100,AI117,AI128,#REF!)<>0,AI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AJ30,AJ50,AJ79,AJ100,AJ117,AJ128,#REF!)<>0,AJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AK30,AK50,AK79,AK100,AK117,AK128,#REF!)<>0,AK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AL30,AL50,AL79,AL100,AL117,AL128,#REF!)<>0,AL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AM30,AM50,AM79,AM100,AM117,AM128,#REF!)<>0,AM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AN30,AN50,AN79,AN100,AN117,AN128,#REF!)<>0,AN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AO30,AO50,AO79,AO100,AO117,AO128,#REF!)<>0,AO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AP30,AP50,AP79,AP100,AP117,AP128,#REF!)<>0,AP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AQ30,AQ50,AQ79,AQ100,AQ117,AQ128,#REF!)<>0,AQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AR30,AR50,AR79,AR100,AR117,AR128,#REF!)<>0,AR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AS30,AS50,AS79,AS100,AS117,AS128,#REF!)<>0,AS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AT30,AT50,AT79,AT100,AT117,AT128,#REF!)<>0,AT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AU30,AU50,AU79,AU100,AU117,AU128,#REF!)<>0,AU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AV30,AV50,AV79,AV100,AV117,AV128,#REF!)<>0,AV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AW30,AW50,AW79,AW100,AW117,AW128,#REF!)<>0,AW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AX30,AX50,AX79,AX100,AX117,AX128,#REF!)<>0,AX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AY30,AY50,AY79,AY100,AY117,AY128,#REF!)<>0,AY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AZ30,AZ50,AZ79,AZ100,AZ117,AZ128,#REF!)<>0,AZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BA30,BA50,BA79,BA100,BA117,BA128,#REF!)<>0,BA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BB30,BB50,BB79,BB100,BB117,BB128,#REF!)<>0,BB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BC30,BC50,BC79,BC100,BC117,BC128,#REF!)<>0,BC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BD30,BD50,BD79,BD100,BD117,BD128,#REF!)<>0,BD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BE30,BE50,BE79,BE100,BE117,BE128,#REF!)<>0,BE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BF30,BF50,BF79,BF100,BF117,BF128,#REF!)<>0,BF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BG30,BG50,BG79,BG100,BG117,BG128,#REF!)<>0,BG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BH30,BH50,BH79,BH100,BH117,BH128,#REF!)<>0,BH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BI30,BI50,BI79,BI100,BI117,BI128,#REF!)<>0,BI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BJ30,BJ50,BJ79,BJ100,BJ117,BJ128,#REF!)<>0,BJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BK30,BK50,BK79,BK100,BK117,BK128,#REF!)<>0,BK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BL30,BL50,BL79,BL100,BL117,BL128,#REF!)<>0,BL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BM30,BM50,BM79,BM100,BM117,BM128,#REF!)<>0,BM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BN30,BN50,BN79,BN100,BN117,BN128,#REF!)<>0,BN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BO30,BO50,BO79,BO100,BO117,BO128,#REF!)<>0,BO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BP30,BP50,BP79,BP100,BP117,BP128,#REF!)<>0,BP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BQ30,BQ50,BQ79,BQ100,BQ117,BQ128,#REF!)<>0,BQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BR30,BR50,BR79,BR100,BR117,BR128,#REF!)<>0,BR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BS30,BS50,BS79,BS100,BS117,BS128,#REF!)<>0,BS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BT30,BT50,BT79,BT100,BT117,BT128,#REF!)<>0,BT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BU30,BU50,BU79,BU100,BU117,BU128,#REF!)<>0,BU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BV30,BV50,BV79,BV100,BV117,BV128,#REF!)<>0,BV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BW30,BW50,BW79,BW100,BW117,BW128,#REF!)<>0,BW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BX30,BX50,BX79,BX100,BX117,BX128,#REF!)<>0,BX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BY30,BY50,BY79,BY100,BY117,BY128,#REF!)<>0,BY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BZ30,BZ50,BZ79,BZ100,BZ117,BZ128,#REF!)<>0,BZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CA30,CA50,CA79,CA100,CA117,CA128,#REF!)<>0,CA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CB30,CB50,CB79,CB100,CB117,CB128,#REF!)<>0,CB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CC30,CC50,CC79,CC100,CC117,CC128,#REF!)<>0,CC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CD30,CD50,CD79,CD100,CD117,CD128,#REF!)<>0,CD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CE30,CE50,CE79,CE100,CE117,CE128,#REF!)<>0,CE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CF30,CF50,CF79,CF100,CF117,CF128,#REF!)<>0,CF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CG30,CG50,CG79,CG100,CG117,CG128,#REF!)<>0,CG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CH30,CH50,CH79,CH100,CH117,CH128,#REF!)<>0,CH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CI30,CI50,CI79,CI100,CI117,CI128,#REF!)<>0,CI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CJ30,CJ50,CJ79,CJ100,CJ117,CJ128,#REF!)<>0,CJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CK30,CK50,CK79,CK100,CK117,CK128,#REF!)<>0,CK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CL30,CL50,CL79,CL100,CL117,CL128,#REF!)<>0,CL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CM30,CM50,CM79,CM100,CM117,CM128,#REF!)<>0,CM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CN30,CN50,CN79,CN100,CN117,CN128,#REF!)<>0,CN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CO30,CO50,CO79,CO100,CO117,CO128,#REF!)<>0,CO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CP30,CP50,CP79,CP100,CP117,CP128,#REF!)<>0,CP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CQ30,CQ50,CQ79,CQ100,CQ117,CQ128,#REF!)<>0,CQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CR30,CR50,CR79,CR100,CR117,CR128,#REF!)<>0,CR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CS30,CS50,CS79,CS100,CS117,CS128,#REF!)<>0,CS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CT30,CT50,CT79,CT100,CT117,CT128,#REF!)<>0,CT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CU30,CU50,CU79,CU100,CU117,CU128,#REF!)<>0,CU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CV30,CV50,CV79,CV100,CV117,CV128,#REF!)<>0,CV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CW30,CW50,CW79,CW100,CW117,CW128,#REF!)<>0,CW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CX30,CX50,CX79,CX100,CX117,CX128,#REF!)<>0,CX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CY30,CY50,CY79,CY100,CY117,CY128,#REF!)<>0,CY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CZ30,CZ50,CZ79,CZ100,CZ117,CZ128,#REF!)<>0,CZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DA30,DA50,DA79,DA100,DA117,DA128,#REF!)<>0,DA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DB30,DB50,DB79,DB100,DB117,DB128,#REF!)<>0,DB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DC30,DC50,DC79,DC100,DC117,DC128,#REF!)<>0,DC7=0),1,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,null,null,"Year",null,{"$f":"IF($C$9=0,\"\",IF(H$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!H$6+'Data Input - General'!$F$22))","v":2023},{"$f":"IF($C$9=0,\"\",IF(I$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!I$6+'Data Input - General'!$F$22))","v":2024},{"$f":"IF($C$9=0,\"\",IF(J$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!J$6+'Data Input - General'!$F$22))","v":2025},{"$f":"IF($C$9=0,\"\",IF(K$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!K$6+'Data Input - General'!$F$22))","v":2026},{"$f":"IF($C$9=0,\"\",IF(L$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!L$6+'Data Input - General'!$F$22))","v":2027},{"$f":"IF($C$9=0,\"\",IF(M$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!M$6+'Data Input - General'!$F$22))","v":2028},{"$f":"IF($C$9=0,\"\",IF(N$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!N$6+'Data Input - General'!$F$22))","v":2029},{"$f":"IF($C$9=0,\"\",IF(O$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!O$6+'Data Input - General'!$F$22))","v":2030},{"$f":"IF($C$9=0,\"\",IF(P$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!P$6+'Data Input - General'!$F$22))","v":2031},{"$f":"IF($C$9=0,\"\",IF(Q$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!Q$6+'Data Input - General'!$F$22))","v":2032},{"$f":"IF($C$9=0,\"\",IF(R$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!R$6+'Data Input - General'!$F$22))","v":2033},{"$f":"IF($C$9=0,\"\",IF(S$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!S$6+'Data Input - General'!$F$22))","v":2034},{"$f":"IF($C$9=0,\"\",IF(T$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!T$6+'Data Input - General'!$F$22))","v":2035},{"$f":"IF($C$9=0,\"\",IF(U$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!U$6+'Data Input - General'!$F$22))","v":2036},{"$f":"IF($C$9=0,\"\",IF(V$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!V$6+'Data Input - General'!$F$22))","v":2037},{"$f":"IF($C$9=0,\"\",IF(W$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!W$6+'Data Input - General'!$F$22))","v":2038},{"$f":"IF($C$9=0,\"\",IF(X$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!X$6+'Data Input - General'!$F$22))","v":2039},{"$f":"IF($C$9=0,\"\",IF(Y$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!Y$6+'Data Input - General'!$F$22))","v":2040},{"$f":"IF($C$9=0,\"\",IF(Z$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!Z$6+'Data Input - General'!$F$22))","v":2041},{"$f":"IF($C$9=0,\"\",IF(AA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AA$6+'Data Input - General'!$F$22))","v":2042},{"$f":"IF($C$9=0,\"\",IF(AB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AB$6+'Data Input - General'!$F$22))","v":2043},{"$f":"IF($C$9=0,\"\",IF(AC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AC$6+'Data Input - General'!$F$22))","v":2044},{"$f":"IF($C$9=0,\"\",IF(AD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AD$6+'Data Input - General'!$F$22))","v":2045},{"$f":"IF($C$9=0,\"\",IF(AE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AE$6+'Data Input - General'!$F$22))","v":2046},{"$f":"IF($C$9=0,\"\",IF(AF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AF$6+'Data Input - General'!$F$22))","v":2047},{"$f":"IF($C$9=0,\"\",IF(AG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AG$6+'Data Input - General'!$F$22))","v":2048},{"$f":"IF($C$9=0,\"\",IF(AH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AH$6+'Data Input - General'!$F$22))","v":2049},{"$f":"IF($C$9=0,\"\",IF(AI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AI$6+'Data Input - General'!$F$22))","v":2050},{"$f":"IF($C$9=0,\"\",IF(AJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AJ$6+'Data Input - General'!$F$22))","v":2051},{"$f":"IF($C$9=0,\"\",IF(AK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AK$6+'Data Input - General'!$F$22))","v":2052},{"$f":"IF($C$9=0,\"\",IF(AL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AL$6+'Data Input - General'!$F$22))","v":2053},{"$f":"IF($C$9=0,\"\",IF(AM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AM$6+'Data Input - General'!$F$22))","v":2054},{"$f":"IF($C$9=0,\"\",IF(AN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AN$6+'Data Input - General'!$F$22))","v":2055},{"$f":"IF($C$9=0,\"\",IF(AO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AO$6+'Data Input - General'!$F$22))","v":2056},{"$f":"IF($C$9=0,\"\",IF(AP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AP$6+'Data Input - General'!$F$22))","v":2057},{"$f":"IF($C$9=0,\"\",IF(AQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AQ$6+'Data Input - General'!$F$22))","v":2058},{"$f":"IF($C$9=0,\"\",IF(AR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AR$6+'Data Input - General'!$F$22))","v":2059},{"$f":"IF($C$9=0,\"\",IF(AS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AS$6+'Data Input - General'!$F$22))","v":2060},{"$f":"IF($C$9=0,\"\",IF(AT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AT$6+'Data Input - General'!$F$22))","v":2061},{"$f":"IF($C$9=0,\"\",IF(AU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AU$6+'Data Input - General'!$F$22))","v":2062},{"$f":"IF($C$9=0,\"\",IF(AV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AV$6+'Data Input - General'!$F$22))","v":2063},{"$f":"IF($C$9=0,\"\",IF(AW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AW$6+'Data Input - General'!$F$22))","v":2064},{"$f":"IF($C$9=0,\"\",IF(AX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AX$6+'Data Input - General'!$F$22))","v":2065},{"$f":"IF($C$9=0,\"\",IF(AY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(AZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!AZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!BZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!CZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!DA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!DB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - BAT'!DC$6+'Data Input - General'!$F$22))","v":0}]
[]
[null,null,{"$f":"'Data Input - General'!H24","v":"BAT-AEL"},null,"(?)"]
[]
[null,null,"Upfront investment costs",null,"(?)"]
[]
[null,null,null,"Equipment"]
[null,null,6.1,"Primary emission control equipment","£000s",null,null,0,0,0,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6.2,"Auxiliary equipment","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6.3,"Instrumentation","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6.4,"Modifications to existing equipment","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6.5,"Major refurbishment","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Set-up costs"]
[null,null,"6.6","Land","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.7","Site preparation","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.8","Civils","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.9","Materials","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.10","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other capex"]
[null,null,"6.11","Residual value of existing technology (where replaced)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.12","Project planning (if not in civils)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.13","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total upfront investment costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H14:H29)","v":0},{"$f":"SUM(I14:I29)","v":0},{"$f":"SUM(J14:J29)","v":0},{"$f":"SUM(K14:K29)","v":800},{"$f":"SUM(L14:L29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX14:BX29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total upfront investment costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H30:DC30)","v":800}]
[]
[null,null,"6.14","Uncertainty range around upfront investment costs","+/-%",0.3]
[]
[null,null,null,"Cost of capital (financing)","(?)"]
[null,null,"6.15","Enter financing costs manually?",null,"No",null,"<(Select from dropdown)"]
[]
[null,null,"6.16","Financing costs - WACC (if entered manually)                       (?)","£000s"]
[]
[null,null,"6.17","Financing costs - Low WACC (if entered manually)","£000s"]
[null,null,"6.18","Financing costs - High WACC (if entered manually)","£000s"]
[]
[null,null,"Operating Costs",null,"(?)"]
[]
[null,null,"6.19","Labour                                                                                            (?)","£000s",null,null,3100,3202.8983000000003,3309.2121032719006,3419.0547806158047,3419.0547806158047,3532.5434659487851,3649.7991812140231,3770.9469654360601,3896.1160080597792,4025.4397867153075,4159.0562095557489,4297.1077623195333,4439.741660274206,4587.1100052036882,4739.3699476064139,4896.6838542773139,5059.2194814523409,5227.1501537001886,5400.6549487519587]
[null,null,"6.20","Maintenance","£000s",null,null,13700,15070.000000000002,15070.000000000002,15070.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002,15086.000000000002]
[null,null,"6.21","Total OPEX","£000s"]
[]
[null,null,null,"Total operating and maintenance costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H46:H49)","v":16800},{"$f":"SUM(I46:I49)","v":18272.898300000001},18379.212103271901,18489.054780615807,18505.054780615807,18618.543465948787,18735.799181214024,18856.946965436062,18982.11600805978,19111.439786715309,19245.056209555751,19383.107762319534,19525.741660274209,19673.110005203689,19825.369947606414,19982.683854277315,20145.219481452343,20313.15015370019,20486.654948751959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total operating and maintenance costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H50:DC50)","v":363331.15939501888}]
[]
[null,null,"6.22","Uncertainty range around operating costs","+/-%",0.3]
[]
[null,null,"Waste output",null,"(?)"]
[]
[null,null,null,"Volume of waste"]
[null,null,"6.23","Non-haz waste, reused","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.24","Non-haz waste, recycled","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.25","Non-haz waste, otherwise recovered","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.26","Non-haz waste, disposed","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.27","Haz waste, reused","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.28","Haz waste, recycled","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.29","Haz waste, otherwise recovered","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.30","Haz waste, disposed","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.31","Other (please specify)","Tonnes",null,"(?)"]
[null,null,null,"Net cost of waste output"]
[null,null,"6.32","Non-haz waste, reused","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.33","Non-haz waste, recycled","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.34","Non-haz waste, otherwise recovered","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.35","Non-haz waste, disposed","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.36","Haz waste, reused","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.37","Haz waste, recycled","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.38","Haz waste, otherwise recovered","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.39","Haz waste, disposed","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.40","Other (please specify)","£000s"]
[]
[null,null,null,"Total cost of waste output","£000s","(Auto calculated value)",null,{"$f":"SUM(H69:H78)","v":0},{"$f":"SUM(I69:I78)","v":0},{"$f":"SUM(J69:J78)","v":0},{"$f":"SUM(K69:K78)","v":0},{"$f":"SUM(L69:L78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX69:BX78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy Consumption"]
[]
[null,null,null,"Quantity of energy consumed"]
[null,null,"6.41","Electricity","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.42","Natural Gas","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.43","Coal","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.44","Gas Oil","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.45","Road - Petrol","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.46","Road - Diesel","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6.47","Other (please specify)","kWh"]
[null,null,null,"Value of energy consumed","(?)"]
[null,null,null,{"$f":"D84","v":"Electricity"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,{"$f":"D85","v":"Natural Gas"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Coal","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Gas Oil","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Petrol","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Diesel","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - BAT'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - BAT'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,"6.48","Other (please specify)","£000s"]
[]
[null,null,null,"Total cost of energy","£000s","(Auto calculated value)",null,{"$f":"SUM(H92:H99)","v":0},{"$f":"SUM(I92:I99)","v":0},{"$f":"SUM(J92:J99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV92:BV99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Environmental impacts"]
[]
[null,null,null,"Air pollutant emissions","(?)"]
[null,null,"6.49","NOX Part A Category 6","Tonnes"," <(Select from dropdown)",null,295,295,295,282,282,282,282,282,282,282,282,282,282,282,282,282,282,282,282]
[null,null,null,"Ammonia","Tonnes"," <(Select from dropdown)",null,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[]
[null,null,null,"'Process-related' GHG emissions"]
[null,null,"6.50","CO2","Tonnes"," <(Select from dropdown)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"6.51","Additional emission type (please specify)","tCO2e","(?)"]
[]
[null,null,null,"Total process GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(IF(ISBLANK(H113),0,H113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(H115),0,H115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(I113),0,I113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(I115),0,I115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(J113),0,J113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(J115),0,J115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(K113),0,K113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(K115),0,K115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(L113),0,L113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(L115),0,L115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(M113),0,M113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(M115),0,M115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(N113),0,N113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(N115),0,N115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(O113),0,O113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(O115),0,O115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(P113),0,P113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(P115),0,P115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Q113),0,Q113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Q115),0,Q115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(R113),0,R113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(R115),0,R115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(S113),0,S113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(S115),0,S115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(T113),0,T113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(T115),0,T115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(U113),0,U113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(U115),0,U115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(V113),0,V113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(V115),0,V115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(W113),0,W113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(W115),0,W115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(X113),0,X113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(X115),0,X115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Y113),0,Y113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Y115),0,Y115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Z113),0,Z113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Z115),0,Z115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AA113),0,AA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AA115),0,AA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AB113),0,AB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AB115),0,AB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AC113),0,AC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AC115),0,AC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AD113),0,AD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AD115),0,AD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AE113),0,AE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AE115),0,AE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AF113),0,AF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AF115),0,AF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AG113),0,AG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AG115),0,AG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AH113),0,AH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AH115),0,AH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AI113),0,AI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AI115),0,AI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AJ113),0,AJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AJ115),0,AJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AK113),0,AK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AK115),0,AK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AL113),0,AL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AL115),0,AL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AM113),0,AM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AM115),0,AM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AN113),0,AN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AN115),0,AN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AO113),0,AO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AO115),0,AO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AP113),0,AP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AP115),0,AP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AQ113),0,AQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AQ115),0,AQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AR113),0,AR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AR115),0,AR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AS113),0,AS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AS115),0,AS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AT113),0,AT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AT115),0,AT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AU113),0,AU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AU115),0,AU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AV113),0,AV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AV115),0,AV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AW113),0,AW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AW115),0,AW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AX113),0,AX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AX115),0,AX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AY113),0,AY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AY115),0,AY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AZ113),0,AZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AZ115),0,AZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BA113),0,BA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BA115),0,BA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BB113),0,BB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BB115),0,BB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BC113),0,BC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BC115),0,BC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BD113),0,BD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BD115),0,BD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BE113),0,BE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BE115),0,BE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BF113),0,BF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BF115),0,BF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BG113),0,BG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BG115),0,BG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BH113),0,BH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BH115),0,BH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BI113),0,BI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BI115),0,BI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BJ113),0,BJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BJ115),0,BJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BK113),0,BK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BK115),0,BK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BL113),0,BL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BL115),0,BL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BM113),0,BM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BM115),0,BM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BN113),0,BN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BN115),0,BN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BO113),0,BO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BO115),0,BO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BP113),0,BP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BP115),0,BP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BQ113),0,BQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BQ115),0,BQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BR113),0,BR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BR115),0,BR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BS113),0,BS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BS115),0,BS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BT113),0,BT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BT115),0,BT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BU113),0,BU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BU115),0,BU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BV113),0,BV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BV115),0,BV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BW113),0,BW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BW115),0,BW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BX113),0,BX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BX115),0,BX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BY113),0,BY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BY115),0,BY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BZ113),0,BZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BZ115),0,BZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CA113),0,CA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CA115),0,CA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CB113),0,CB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CB115),0,CB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CC113),0,CC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CC115),0,CC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CD113),0,CD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CD115),0,CD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CE113),0,CE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CE115),0,CE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CF113),0,CF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CF115),0,CF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CG113),0,CG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CG115),0,CG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CH113),0,CH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CH115),0,CH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CI113),0,CI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CI115),0,CI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CJ113),0,CJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CJ115),0,CJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CK113),0,CK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CK115),0,CK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CL113),0,CL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CL115),0,CL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CM113),0,CM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CM115),0,CM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CN113),0,CN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CN115),0,CN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CO113),0,CO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CO115),0,CO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CP113),0,CP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CP115),0,CP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CQ113),0,CQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CQ115),0,CQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CR113),0,CR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CR115),0,CR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CS113),0,CS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CS115),0,CS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CT113),0,CT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CT115),0,CT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CU113),0,CU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CU115),0,CU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CV113),0,CV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CV115),0,CV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CW113),0,CW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CW115),0,CW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CX113),0,CX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CX115),0,CX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CY113),0,CY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CY115),0,CY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CZ113),0,CZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CZ115),0,CZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DA113),0,DA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DA115),0,DA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DB113),0,DB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DB115),0,DB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DC113),0,DC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DC115),0,DC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DD113),0,DD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DD115),0,DD115),0)","v":0}]
[]
[null,null,null,"'Fuel-related' GHG emissions","(?)"]
[null,null,null,{"$f":"D92","v":"Electricity"},"tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Natural Gas","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Coal","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Gas Oil","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Petrol","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Diesel","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - BAT'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - BAT'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,"6.52","Other (please specify)","tCO2e"]
[]
[null,null,null,"Total fuel-related GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"SUM(H$120:H$127)","v":0},{"$f":"SUM(I$120:I$127)","v":0},{"$f":"SUM(J$120:J$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV$120:BV$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Data Input - Option 3","index":16,"n_rows":128,"n_cols":108,"rows_kept":128,"cut":false,"hidden":false,"merged":[[3,3,6,3],[31,7,31,9],[51,7,51,9]]}
[null,{"$f":"\"---- \" & IF($C$9<>\"Nothing Selected - Do not Complete this Section\",\"Step 7 - Data Input - \" & C9, \"Step 7 - Data Input - Option 3\") & \" ----\"","v":"---- Step 7 - Data Input - Option 1 ----"}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(H30,H50,H79,H100,H117,H128,#REF!)<>0,H7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(I30,I50,I79,I100,I117,I128,#REF!)<>0,I7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(J30,J50,J79,J100,J117,J128,#REF!)<>0,J7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(K30,K50,K79,K100,K117,K128,#REF!)<>0,K7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(L30,L50,L79,L100,L117,L128,#REF!)<>0,L7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(M30,M50,M79,M100,M117,M128,#REF!)<>0,M7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(N30,N50,N79,N100,N117,N128,#REF!)<>0,N7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(O30,O50,O79,O100,O117,O128,#REF!)<>0,O7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(P30,P50,P79,P100,P117,P128,#REF!)<>0,P7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Q30,Q50,Q79,Q100,Q117,Q128,#REF!)<>0,Q7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(R30,R50,R79,R100,R117,R128,#REF!)<>0,R7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(S30,S50,S79,S100,S117,S128,#REF!)<>0,S7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(T30,T50,T79,T100,T117,T128,#REF!)<>0,T7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(U30,U50,U79,U100,U117,U128,#REF!)<>0,U7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(V30,V50,V79,V100,V117,V128,#REF!)<>0,V7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(W30,W50,W79,W100,W117,W128,#REF!)<>0,W7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(X30,X50,X79,X100,X117,X128,#REF!)<>0,X7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Y30,Y50,Y79,Y100,Y117,Y128,#REF!)<>0,Y7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Z30,Z50,Z79,Z100,Z117,Z128,#REF!)<>0,Z7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AA30,AA50,AA79,AA100,AA117,AA128,#REF!)<>0,AA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AB30,AB50,AB79,AB100,AB117,AB128,#REF!)<>0,AB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AC30,AC50,AC79,AC100,AC117,AC128,#REF!)<>0,AC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AD30,AD50,AD79,AD100,AD117,AD128,#REF!)<>0,AD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AE30,AE50,AE79,AE100,AE117,AE128,#REF!)<>0,AE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AF30,AF50,AF79,AF100,AF117,AF128,#REF!)<>0,AF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AG30,AG50,AG79,AG100,AG117,AG128,#REF!)<>0,AG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AH30,AH50,AH79,AH100,AH117,AH128,#REF!)<>0,AH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AI30,AI50,AI79,AI100,AI117,AI128,#REF!)<>0,AI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AJ30,AJ50,AJ79,AJ100,AJ117,AJ128,#REF!)<>0,AJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AK30,AK50,AK79,AK100,AK117,AK128,#REF!)<>0,AK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AL30,AL50,AL79,AL100,AL117,AL128,#REF!)<>0,AL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AM30,AM50,AM79,AM100,AM117,AM128,#REF!)<>0,AM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AN30,AN50,AN79,AN100,AN117,AN128,#REF!)<>0,AN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AO30,AO50,AO79,AO100,AO117,AO128,#REF!)<>0,AO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AP30,AP50,AP79,AP100,AP117,AP128,#REF!)<>0,AP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AQ30,AQ50,AQ79,AQ100,AQ117,AQ128,#REF!)<>0,AQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AR30,AR50,AR79,AR100,AR117,AR128,#REF!)<>0,AR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AS30,AS50,AS79,AS100,AS117,AS128,#REF!)<>0,AS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AT30,AT50,AT79,AT100,AT117,AT128,#REF!)<>0,AT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AU30,AU50,AU79,AU100,AU117,AU128,#REF!)<>0,AU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AV30,AV50,AV79,AV100,AV117,AV128,#REF!)<>0,AV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AW30,AW50,AW79,AW100,AW117,AW128,#REF!)<>0,AW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AX30,AX50,AX79,AX100,AX117,AX128,#REF!)<>0,AX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AY30,AY50,AY79,AY100,AY117,AY128,#REF!)<>0,AY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AZ30,AZ50,AZ79,AZ100,AZ117,AZ128,#REF!)<>0,AZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BA30,BA50,BA79,BA100,BA117,BA128,#REF!)<>0,BA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BB30,BB50,BB79,BB100,BB117,BB128,#REF!)<>0,BB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BC30,BC50,BC79,BC100,BC117,BC128,#REF!)<>0,BC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BD30,BD50,BD79,BD100,BD117,BD128,#REF!)<>0,BD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BE30,BE50,BE79,BE100,BE117,BE128,#REF!)<>0,BE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BF30,BF50,BF79,BF100,BF117,BF128,#REF!)<>0,BF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BG30,BG50,BG79,BG100,BG117,BG128,#REF!)<>0,BG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BH30,BH50,BH79,BH100,BH117,BH128,#REF!)<>0,BH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BI30,BI50,BI79,BI100,BI117,BI128,#REF!)<>0,BI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BJ30,BJ50,BJ79,BJ100,BJ117,BJ128,#REF!)<>0,BJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BK30,BK50,BK79,BK100,BK117,BK128,#REF!)<>0,BK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BL30,BL50,BL79,BL100,BL117,BL128,#REF!)<>0,BL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BM30,BM50,BM79,BM100,BM117,BM128,#REF!)<>0,BM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BN30,BN50,BN79,BN100,BN117,BN128,#REF!)<>0,BN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BO30,BO50,BO79,BO100,BO117,BO128,#REF!)<>0,BO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BP30,BP50,BP79,BP100,BP117,BP128,#REF!)<>0,BP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BQ30,BQ50,BQ79,BQ100,BQ117,BQ128,#REF!)<>0,BQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BR30,BR50,BR79,BR100,BR117,BR128,#REF!)<>0,BR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BS30,BS50,BS79,BS100,BS117,BS128,#REF!)<>0,BS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BT30,BT50,BT79,BT100,BT117,BT128,#REF!)<>0,BT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BU30,BU50,BU79,BU100,BU117,BU128,#REF!)<>0,BU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BV30,BV50,BV79,BV100,BV117,BV128,#REF!)<>0,BV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BW30,BW50,BW79,BW100,BW117,BW128,#REF!)<>0,BW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BX30,BX50,BX79,BX100,BX117,BX128,#REF!)<>0,BX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BY30,BY50,BY79,BY100,BY117,BY128,#REF!)<>0,BY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BZ30,BZ50,BZ79,BZ100,BZ117,BZ128,#REF!)<>0,BZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CA30,CA50,CA79,CA100,CA117,CA128,#REF!)<>0,CA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CB30,CB50,CB79,CB100,CB117,CB128,#REF!)<>0,CB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CC30,CC50,CC79,CC100,CC117,CC128,#REF!)<>0,CC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CD30,CD50,CD79,CD100,CD117,CD128,#REF!)<>0,CD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CE30,CE50,CE79,CE100,CE117,CE128,#REF!)<>0,CE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CF30,CF50,CF79,CF100,CF117,CF128,#REF!)<>0,CF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CG30,CG50,CG79,CG100,CG117,CG128,#REF!)<>0,CG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CH30,CH50,CH79,CH100,CH117,CH128,#REF!)<>0,CH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CI30,CI50,CI79,CI100,CI117,CI128,#REF!)<>0,CI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CJ30,CJ50,CJ79,CJ100,CJ117,CJ128,#REF!)<>0,CJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CK30,CK50,CK79,CK100,CK117,CK128,#REF!)<>0,CK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CL30,CL50,CL79,CL100,CL117,CL128,#REF!)<>0,CL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CM30,CM50,CM79,CM100,CM117,CM128,#REF!)<>0,CM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CN30,CN50,CN79,CN100,CN117,CN128,#REF!)<>0,CN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CO30,CO50,CO79,CO100,CO117,CO128,#REF!)<>0,CO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CP30,CP50,CP79,CP100,CP117,CP128,#REF!)<>0,CP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CQ30,CQ50,CQ79,CQ100,CQ117,CQ128,#REF!)<>0,CQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CR30,CR50,CR79,CR100,CR117,CR128,#REF!)<>0,CR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CS30,CS50,CS79,CS100,CS117,CS128,#REF!)<>0,CS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CT30,CT50,CT79,CT100,CT117,CT128,#REF!)<>0,CT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CU30,CU50,CU79,CU100,CU117,CU128,#REF!)<>0,CU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CV30,CV50,CV79,CV100,CV117,CV128,#REF!)<>0,CV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CW30,CW50,CW79,CW100,CW117,CW128,#REF!)<>0,CW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CX30,CX50,CX79,CX100,CX117,CX128,#REF!)<>0,CX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CY30,CY50,CY79,CY100,CY117,CY128,#REF!)<>0,CY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CZ30,CZ50,CZ79,CZ100,CZ117,CZ128,#REF!)<>0,CZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DA30,DA50,DA79,DA100,DA117,DA128,#REF!)<>0,DA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DB30,DB50,DB79,DB100,DB117,DB128,#REF!)<>0,DB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DC30,DC50,DC79,DC100,DC117,DC128,#REF!)<>0,DC7=0),1,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,null,null,"Year",null,{"$f":"IF($C$9=0,\"\",IF(H$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!H$6+'Data Input - General'!$F$22))","v":2023},{"$f":"IF($C$9=0,\"\",IF(I$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!I$6+'Data Input - General'!$F$22))","v":2024},{"$f":"IF($C$9=0,\"\",IF(J$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!J$6+'Data Input - General'!$F$22))","v":2025},{"$f":"IF($C$9=0,\"\",IF(K$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!K$6+'Data Input - General'!$F$22))","v":2026},{"$f":"IF($C$9=0,\"\",IF(L$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!L$6+'Data Input - General'!$F$22))","v":2027},{"$f":"IF($C$9=0,\"\",IF(M$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!M$6+'Data Input - General'!$F$22))","v":2028},{"$f":"IF($C$9=0,\"\",IF(N$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!N$6+'Data Input - General'!$F$22))","v":2029},{"$f":"IF($C$9=0,\"\",IF(O$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!O$6+'Data Input - General'!$F$22))","v":2030},{"$f":"IF($C$9=0,\"\",IF(P$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!P$6+'Data Input - General'!$F$22))","v":2031},{"$f":"IF($C$9=0,\"\",IF(Q$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!Q$6+'Data Input - General'!$F$22))","v":2032},{"$f":"IF($C$9=0,\"\",IF(R$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!R$6+'Data Input - General'!$F$22))","v":2033},{"$f":"IF($C$9=0,\"\",IF(S$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!S$6+'Data Input - General'!$F$22))","v":2034},{"$f":"IF($C$9=0,\"\",IF(T$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!T$6+'Data Input - General'!$F$22))","v":2035},{"$f":"IF($C$9=0,\"\",IF(U$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!U$6+'Data Input - General'!$F$22))","v":2036},{"$f":"IF($C$9=0,\"\",IF(V$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!V$6+'Data Input - General'!$F$22))","v":2037},{"$f":"IF($C$9=0,\"\",IF(W$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!W$6+'Data Input - General'!$F$22))","v":2038},{"$f":"IF($C$9=0,\"\",IF(X$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!X$6+'Data Input - General'!$F$22))","v":2039},{"$f":"IF($C$9=0,\"\",IF(Y$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!Y$6+'Data Input - General'!$F$22))","v":2040},{"$f":"IF($C$9=0,\"\",IF(Z$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!Z$6+'Data Input - General'!$F$22))","v":2041},{"$f":"IF($C$9=0,\"\",IF(AA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AA$6+'Data Input - General'!$F$22))","v":2042},{"$f":"IF($C$9=0,\"\",IF(AB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AB$6+'Data Input - General'!$F$22))","v":2043},{"$f":"IF($C$9=0,\"\",IF(AC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AC$6+'Data Input - General'!$F$22))","v":2044},{"$f":"IF($C$9=0,\"\",IF(AD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AD$6+'Data Input - General'!$F$22))","v":2045},{"$f":"IF($C$9=0,\"\",IF(AE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AE$6+'Data Input - General'!$F$22))","v":2046},{"$f":"IF($C$9=0,\"\",IF(AF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AF$6+'Data Input - General'!$F$22))","v":2047},{"$f":"IF($C$9=0,\"\",IF(AG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AG$6+'Data Input - General'!$F$22))","v":2048},{"$f":"IF($C$9=0,\"\",IF(AH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AH$6+'Data Input - General'!$F$22))","v":2049},{"$f":"IF($C$9=0,\"\",IF(AI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AI$6+'Data Input - General'!$F$22))","v":2050},{"$f":"IF($C$9=0,\"\",IF(AJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AJ$6+'Data Input - General'!$F$22))","v":2051},{"$f":"IF($C$9=0,\"\",IF(AK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AK$6+'Data Input - General'!$F$22))","v":2052},{"$f":"IF($C$9=0,\"\",IF(AL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AL$6+'Data Input - General'!$F$22))","v":2053},{"$f":"IF($C$9=0,\"\",IF(AM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AM$6+'Data Input - General'!$F$22))","v":2054},{"$f":"IF($C$9=0,\"\",IF(AN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AN$6+'Data Input - General'!$F$22))","v":2055},{"$f":"IF($C$9=0,\"\",IF(AO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AO$6+'Data Input - General'!$F$22))","v":2056},{"$f":"IF($C$9=0,\"\",IF(AP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AP$6+'Data Input - General'!$F$22))","v":2057},{"$f":"IF($C$9=0,\"\",IF(AQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AQ$6+'Data Input - General'!$F$22))","v":2058},{"$f":"IF($C$9=0,\"\",IF(AR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AR$6+'Data Input - General'!$F$22))","v":2059},{"$f":"IF($C$9=0,\"\",IF(AS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AS$6+'Data Input - General'!$F$22))","v":2060},{"$f":"IF($C$9=0,\"\",IF(AT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AT$6+'Data Input - General'!$F$22))","v":2061},{"$f":"IF($C$9=0,\"\",IF(AU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AU$6+'Data Input - General'!$F$22))","v":2062},{"$f":"IF($C$9=0,\"\",IF(AV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AV$6+'Data Input - General'!$F$22))","v":2063},{"$f":"IF($C$9=0,\"\",IF(AW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AW$6+'Data Input - General'!$F$22))","v":2064},{"$f":"IF($C$9=0,\"\",IF(AX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AX$6+'Data Input - General'!$F$22))","v":2065},{"$f":"IF($C$9=0,\"\",IF(AY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(AZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!AZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!BZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!CZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!DA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!DB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 3'!DC$6+'Data Input - General'!$F$22))","v":0}]
[]
[null,null,{"$f":"IF('Data Input - General'!I24=\"\",\"Nothing Selected - Do not Complete this Section\",'Data Input - General'!I24)","v":"Option 1"},null,"(?)"]
[]
[null,null,"Upfront investment costs",null,"(?)"]
[]
[null,null,null,"Equipment"]
[null,null,7.1,"Primary emission control equipment","£000s",null,null,0,0,0,0,0,0,{"$f":"12300/2","v":6150},{"$f":"N14","v":6150},0,0,0,0,0,0,0,0,0,0,0]
[null,null,7.2,"Auxiliary equipment","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7.3,"Instrumentation","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7.4,"Modifications to existing equipment","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7.5,"Major refurbishment","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Set-up costs"]
[null,null,"7.6","Land","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.7","Site preparation","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.8","Civils","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.9","Materials","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.10","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other capex"]
[null,null,"7.11","Residual value of existing technology (where replaced)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.12","Project planning (if not in civils)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.13","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total upfront investment costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H14:H29)","v":0},{"$f":"SUM(I14:I29)","v":0},{"$f":"SUM(J14:J29)","v":0},{"$f":"SUM(K14:K29)","v":0},{"$f":"SUM(L14:L29)","v":0},0,6150,6150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX14:BX29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total upfront investment costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H30:DC30)","v":12300}]
[]
[null,null,"7.14","Uncertainty range around upfront investment costs","+/-%",0.3]
[]
[null,null,null,"Cost of capital (financing)","(?)"]
[null,null,"7.15","Enter financing costs manually?",null,"No",null,"<(Select from dropdown)"]
[]
[null,null,"7.16","Financing costs - WACC (if entered manually)                       (?)","£000s"]
[]
[null,null,"7.17","Financing costs - Low WACC (if entered manually)","£000s"]
[null,null,"7.18","Financing costs - High WACC (if entered manually)","£000s"]
[]
[null,null,"Operating Costs",null,"(?)"]
[]
[null,null,"7.19","Labour                                                                                           (?)","£000s",null,null,3100,3202.8983000000003,3309.2121032719006,3419.0547806158047,3532.5434659487851,3649.7991812140231,3770.9469654360601,3896.1160080597792,4025.4397867153075,4159.0562095557489,4297.1077623195333,4439.741660274206,4587.1100052036882,4739.3699476064139,4896.6838542773139,5059.2194814523409,5227.1501537001886,5400.6549487519587,5579.9188884658824]
[null,null,"7.20","Maintenance","£000s",null,null,13700,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15086.000000000002,15070.000000000002,15316.000000000002,15316.000000000002,15316.000000000002,15316.000000000002,15316.000000000002,15316.000000000002,15316.000000000002,15316.000000000002,15316.000000000002,15316.000000000002,15316.000000000002]
[null,null,"7.21","Total OPEX","£000s"]
[]
[null,null,null,"Total operating and maintenance costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H46:H49)","v":16800},{"$f":"SUM(I46:I49)","v":18272.898300000001},18379.212103271901,18489.054780615807,18602.543465948787,18719.799181214024,18856.946965436062,18966.11600805978,19341.439786715309,19475.056209555751,19613.107762319534,19755.741660274209,19903.110005203689,20055.369947606414,20212.683854277315,20375.219481452343,20543.15015370019,20716.654948751959,20895.918888465883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total operating and maintenance costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H50:DC50)","v":367974.02350286901}]
[]
[null,null,"7.22","Uncertainty range around operating costs","+/-%",0.3]
[]
[null,null,"Waste output",null,"(?)"]
[]
[null,null,null,"Volume of waste"]
[null,null,"7.23","Non-haz waste, reused","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.24","Non-haz waste, recycled","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.25","Non-haz waste, otherwise recovered","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.26","Non-haz waste, disposed","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.27","Haz waste, reused","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.28","Haz waste, recycled","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.29","Haz waste, otherwise recovered","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.30","Haz waste, disposed","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.31","Other (please specify)","Tonnes",null,"(?)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cost of waste output"]
[null,null,"7.32","Non-haz waste, reused","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.33","Non-haz waste, recycled","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.34","Non-haz waste, otherwise recovered","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.35","Non-haz waste, disposed","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.36","Haz waste, reused","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.37","Haz waste, recycled","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.38","Haz waste, otherwise recovered","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.39","Haz waste, disposed","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.40","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total cost of waste output","£000s","(Auto calculated value)",null,{"$f":"SUM(H69:H78)","v":0},{"$f":"SUM(I69:I78)","v":0},{"$f":"SUM(J69:J78)","v":0},{"$f":"SUM(K69:K78)","v":0},{"$f":"SUM(L69:L78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX69:BX78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy Consumption"]
[]
[null,null,null,"Quantity of energy consumed"]
[null,null,"7.41","Electricity","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.42","Natural Gas","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.43","Coal","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.44","Gas Oil","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.45","Road - Petrol","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.46","Road - Diesel","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"7.47","Other (please specify)","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value of energy consumed","(?)"]
[null,null,null,{"$f":"D84","v":"Electricity"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,{"$f":"D85","v":"Natural Gas"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Coal","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Gas Oil","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Petrol","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Diesel","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 3'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 3'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,"7.48","Other (please specify)","£000s"]
[]
[null,null,null,"Total cost of energy","£000s","(Auto calculated value)",null,{"$f":"SUM(H92:H99)","v":0},{"$f":"SUM(I92:I99)","v":0},{"$f":"SUM(J92:J99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV92:BV99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Environmental impacts"]
[]
[null,null,null,"Air pollutant emissions","(?)"]
[null,null,"7.49","NOX Part A Category 6","Tonnes"," <(Select from dropdown)",null,295,295,295,282,282,282,282,276.42857142857099,114,114,114,114,114,114,114,114,114,114,114]
[null,null,null,"Ammonia","Tonnes"," <(Select from dropdown)",null,23,23,23,23,23,23,23,23,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[]
[null,null,null,"'Process-related' GHG emissions"]
[null,null,"7.50","CO2","Tonnes"," <(Select from dropdown)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"7.51","Additional emission type (please specify)","tCO2e","(?)"]
[]
[null,null,null,"Total process GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(IF(ISBLANK(H113),0,H113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(H115),0,H115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(I113),0,I113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(I115),0,I115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(J113),0,J113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(J115),0,J115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(K113),0,K113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(K115),0,K115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(L113),0,L113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(L115),0,L115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(M113),0,M113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(M115),0,M115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(N113),0,N113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(N115),0,N115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(O113),0,O113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(O115),0,O115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(P113),0,P113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(P115),0,P115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Q113),0,Q113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Q115),0,Q115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(R113),0,R113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(R115),0,R115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(S113),0,S113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(S115),0,S115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(T113),0,T113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(T115),0,T115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(U113),0,U113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(U115),0,U115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(V113),0,V113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(V115),0,V115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(W113),0,W113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(W115),0,W115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(X113),0,X113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(X115),0,X115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Y113),0,Y113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Y115),0,Y115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Z113),0,Z113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Z115),0,Z115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AA113),0,AA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AA115),0,AA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AB113),0,AB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AB115),0,AB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AC113),0,AC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AC115),0,AC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AD113),0,AD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AD115),0,AD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AE113),0,AE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AE115),0,AE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AF113),0,AF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AF115),0,AF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AG113),0,AG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AG115),0,AG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AH113),0,AH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AH115),0,AH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AI113),0,AI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AI115),0,AI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AJ113),0,AJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AJ115),0,AJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AK113),0,AK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AK115),0,AK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AL113),0,AL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AL115),0,AL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AM113),0,AM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AM115),0,AM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AN113),0,AN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AN115),0,AN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AO113),0,AO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AO115),0,AO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AP113),0,AP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AP115),0,AP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AQ113),0,AQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AQ115),0,AQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AR113),0,AR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AR115),0,AR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AS113),0,AS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AS115),0,AS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AT113),0,AT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AT115),0,AT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AU113),0,AU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AU115),0,AU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AV113),0,AV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AV115),0,AV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AW113),0,AW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AW115),0,AW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AX113),0,AX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AX115),0,AX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AY113),0,AY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AY115),0,AY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AZ113),0,AZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AZ115),0,AZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BA113),0,BA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BA115),0,BA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BB113),0,BB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BB115),0,BB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BC113),0,BC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BC115),0,BC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BD113),0,BD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BD115),0,BD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BE113),0,BE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BE115),0,BE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BF113),0,BF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BF115),0,BF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BG113),0,BG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BG115),0,BG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BH113),0,BH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BH115),0,BH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BI113),0,BI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BI115),0,BI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BJ113),0,BJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BJ115),0,BJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BK113),0,BK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BK115),0,BK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BL113),0,BL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BL115),0,BL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BM113),0,BM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BM115),0,BM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BN113),0,BN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BN115),0,BN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BO113),0,BO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BO115),0,BO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BP113),0,BP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BP115),0,BP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BQ113),0,BQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BQ115),0,BQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BR113),0,BR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BR115),0,BR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BS113),0,BS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BS115),0,BS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BT113),0,BT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BT115),0,BT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BU113),0,BU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BU115),0,BU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BV113),0,BV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BV115),0,BV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BW113),0,BW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BW115),0,BW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BX113),0,BX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BX115),0,BX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BY113),0,BY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BY115),0,BY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BZ113),0,BZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BZ115),0,BZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CA113),0,CA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CA115),0,CA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CB113),0,CB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CB115),0,CB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CC113),0,CC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CC115),0,CC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CD113),0,CD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CD115),0,CD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CE113),0,CE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CE115),0,CE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CF113),0,CF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CF115),0,CF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CG113),0,CG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CG115),0,CG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CH113),0,CH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CH115),0,CH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CI113),0,CI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CI115),0,CI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CJ113),0,CJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CJ115),0,CJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CK113),0,CK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CK115),0,CK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CL113),0,CL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CL115),0,CL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CM113),0,CM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CM115),0,CM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CN113),0,CN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CN115),0,CN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CO113),0,CO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CO115),0,CO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CP113),0,CP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CP115),0,CP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CQ113),0,CQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CQ115),0,CQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CR113),0,CR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CR115),0,CR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CS113),0,CS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CS115),0,CS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CT113),0,CT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CT115),0,CT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CU113),0,CU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CU115),0,CU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CV113),0,CV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CV115),0,CV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CW113),0,CW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CW115),0,CW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CX113),0,CX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CX115),0,CX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CY113),0,CY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CY115),0,CY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CZ113),0,CZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CZ115),0,CZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DA113),0,DA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DA115),0,DA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DB113),0,DB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DB115),0,DB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DC113),0,DC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DC115),0,DC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DD113),0,DD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DD115),0,DD115),0)","v":0}]
[]
[null,null,null,"'Fuel-related' GHG emissions","(?)"]
[null,null,null,{"$f":"D92","v":"Electricity"},"tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Natural Gas","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Coal","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Gas Oil","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Petrol","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Diesel","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 3'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 3'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,"7.52","Other (please specify)","tCO2e"]
[]
[null,null,null,"Total fuel-related GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"SUM(H$120:H$127)","v":0},{"$f":"SUM(I$120:I$127)","v":0},{"$f":"SUM(J$120:J$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV$120:BV$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Data Input - Option 4","index":17,"n_rows":128,"n_cols":108,"rows_kept":128,"cut":false,"hidden":false,"merged":[[3,3,6,3],[31,7,31,9],[51,7,51,9]]}
[null,{"$f":"\"---- \" & IF($C$9<>\"Nothing Selected - Do not Complete this Section\",\"Step 8 - Data Input - \" & C9, \"Step 8 - Data Input - Option 4\") & \" ----\"","v":"---- Step 8 - Data Input - Option 2 ----"}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(H30,H50,H79,H100,H117,H128,#REF!)<>0,H7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(I30,I50,I79,I100,I117,I128,#REF!)<>0,I7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(J30,J50,J79,J100,J117,J128,#REF!)<>0,J7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(K30,K50,K79,K100,K117,K128,#REF!)<>0,K7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(L30,L50,L79,L100,L117,L128,#REF!)<>0,L7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(M30,M50,M79,M100,M117,M128,#REF!)<>0,M7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(N30,N50,N79,N100,N117,N128,#REF!)<>0,N7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(O30,O50,O79,O100,O117,O128,#REF!)<>0,O7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(P30,P50,P79,P100,P117,P128,#REF!)<>0,P7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Q30,Q50,Q79,Q100,Q117,Q128,#REF!)<>0,Q7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(R30,R50,R79,R100,R117,R128,#REF!)<>0,R7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(S30,S50,S79,S100,S117,S128,#REF!)<>0,S7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(T30,T50,T79,T100,T117,T128,#REF!)<>0,T7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(U30,U50,U79,U100,U117,U128,#REF!)<>0,U7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(V30,V50,V79,V100,V117,V128,#REF!)<>0,V7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(W30,W50,W79,W100,W117,W128,#REF!)<>0,W7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(X30,X50,X79,X100,X117,X128,#REF!)<>0,X7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Y30,Y50,Y79,Y100,Y117,Y128,#REF!)<>0,Y7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Z30,Z50,Z79,Z100,Z117,Z128,#REF!)<>0,Z7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AA30,AA50,AA79,AA100,AA117,AA128,#REF!)<>0,AA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AB30,AB50,AB79,AB100,AB117,AB128,#REF!)<>0,AB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AC30,AC50,AC79,AC100,AC117,AC128,#REF!)<>0,AC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AD30,AD50,AD79,AD100,AD117,AD128,#REF!)<>0,AD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AE30,AE50,AE79,AE100,AE117,AE128,#REF!)<>0,AE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AF30,AF50,AF79,AF100,AF117,AF128,#REF!)<>0,AF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AG30,AG50,AG79,AG100,AG117,AG128,#REF!)<>0,AG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AH30,AH50,AH79,AH100,AH117,AH128,#REF!)<>0,AH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AI30,AI50,AI79,AI100,AI117,AI128,#REF!)<>0,AI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AJ30,AJ50,AJ79,AJ100,AJ117,AJ128,#REF!)<>0,AJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AK30,AK50,AK79,AK100,AK117,AK128,#REF!)<>0,AK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AL30,AL50,AL79,AL100,AL117,AL128,#REF!)<>0,AL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AM30,AM50,AM79,AM100,AM117,AM128,#REF!)<>0,AM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AN30,AN50,AN79,AN100,AN117,AN128,#REF!)<>0,AN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AO30,AO50,AO79,AO100,AO117,AO128,#REF!)<>0,AO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AP30,AP50,AP79,AP100,AP117,AP128,#REF!)<>0,AP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AQ30,AQ50,AQ79,AQ100,AQ117,AQ128,#REF!)<>0,AQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AR30,AR50,AR79,AR100,AR117,AR128,#REF!)<>0,AR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AS30,AS50,AS79,AS100,AS117,AS128,#REF!)<>0,AS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AT30,AT50,AT79,AT100,AT117,AT128,#REF!)<>0,AT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AU30,AU50,AU79,AU100,AU117,AU128,#REF!)<>0,AU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AV30,AV50,AV79,AV100,AV117,AV128,#REF!)<>0,AV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AW30,AW50,AW79,AW100,AW117,AW128,#REF!)<>0,AW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AX30,AX50,AX79,AX100,AX117,AX128,#REF!)<>0,AX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AY30,AY50,AY79,AY100,AY117,AY128,#REF!)<>0,AY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AZ30,AZ50,AZ79,AZ100,AZ117,AZ128,#REF!)<>0,AZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BA30,BA50,BA79,BA100,BA117,BA128,#REF!)<>0,BA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BB30,BB50,BB79,BB100,BB117,BB128,#REF!)<>0,BB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BC30,BC50,BC79,BC100,BC117,BC128,#REF!)<>0,BC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BD30,BD50,BD79,BD100,BD117,BD128,#REF!)<>0,BD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BE30,BE50,BE79,BE100,BE117,BE128,#REF!)<>0,BE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BF30,BF50,BF79,BF100,BF117,BF128,#REF!)<>0,BF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BG30,BG50,BG79,BG100,BG117,BG128,#REF!)<>0,BG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BH30,BH50,BH79,BH100,BH117,BH128,#REF!)<>0,BH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BI30,BI50,BI79,BI100,BI117,BI128,#REF!)<>0,BI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BJ30,BJ50,BJ79,BJ100,BJ117,BJ128,#REF!)<>0,BJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BK30,BK50,BK79,BK100,BK117,BK128,#REF!)<>0,BK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BL30,BL50,BL79,BL100,BL117,BL128,#REF!)<>0,BL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BM30,BM50,BM79,BM100,BM117,BM128,#REF!)<>0,BM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BN30,BN50,BN79,BN100,BN117,BN128,#REF!)<>0,BN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BO30,BO50,BO79,BO100,BO117,BO128,#REF!)<>0,BO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BP30,BP50,BP79,BP100,BP117,BP128,#REF!)<>0,BP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BQ30,BQ50,BQ79,BQ100,BQ117,BQ128,#REF!)<>0,BQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BR30,BR50,BR79,BR100,BR117,BR128,#REF!)<>0,BR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BS30,BS50,BS79,BS100,BS117,BS128,#REF!)<>0,BS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BT30,BT50,BT79,BT100,BT117,BT128,#REF!)<>0,BT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BU30,BU50,BU79,BU100,BU117,BU128,#REF!)<>0,BU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BV30,BV50,BV79,BV100,BV117,BV128,#REF!)<>0,BV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BW30,BW50,BW79,BW100,BW117,BW128,#REF!)<>0,BW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BX30,BX50,BX79,BX100,BX117,BX128,#REF!)<>0,BX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BY30,BY50,BY79,BY100,BY117,BY128,#REF!)<>0,BY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BZ30,BZ50,BZ79,BZ100,BZ117,BZ128,#REF!)<>0,BZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CA30,CA50,CA79,CA100,CA117,CA128,#REF!)<>0,CA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CB30,CB50,CB79,CB100,CB117,CB128,#REF!)<>0,CB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CC30,CC50,CC79,CC100,CC117,CC128,#REF!)<>0,CC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CD30,CD50,CD79,CD100,CD117,CD128,#REF!)<>0,CD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CE30,CE50,CE79,CE100,CE117,CE128,#REF!)<>0,CE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CF30,CF50,CF79,CF100,CF117,CF128,#REF!)<>0,CF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CG30,CG50,CG79,CG100,CG117,CG128,#REF!)<>0,CG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CH30,CH50,CH79,CH100,CH117,CH128,#REF!)<>0,CH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CI30,CI50,CI79,CI100,CI117,CI128,#REF!)<>0,CI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CJ30,CJ50,CJ79,CJ100,CJ117,CJ128,#REF!)<>0,CJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CK30,CK50,CK79,CK100,CK117,CK128,#REF!)<>0,CK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CL30,CL50,CL79,CL100,CL117,CL128,#REF!)<>0,CL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CM30,CM50,CM79,CM100,CM117,CM128,#REF!)<>0,CM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CN30,CN50,CN79,CN100,CN117,CN128,#REF!)<>0,CN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CO30,CO50,CO79,CO100,CO117,CO128,#REF!)<>0,CO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CP30,CP50,CP79,CP100,CP117,CP128,#REF!)<>0,CP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CQ30,CQ50,CQ79,CQ100,CQ117,CQ128,#REF!)<>0,CQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CR30,CR50,CR79,CR100,CR117,CR128,#REF!)<>0,CR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CS30,CS50,CS79,CS100,CS117,CS128,#REF!)<>0,CS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CT30,CT50,CT79,CT100,CT117,CT128,#REF!)<>0,CT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CU30,CU50,CU79,CU100,CU117,CU128,#REF!)<>0,CU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CV30,CV50,CV79,CV100,CV117,CV128,#REF!)<>0,CV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CW30,CW50,CW79,CW100,CW117,CW128,#REF!)<>0,CW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CX30,CX50,CX79,CX100,CX117,CX128,#REF!)<>0,CX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CY30,CY50,CY79,CY100,CY117,CY128,#REF!)<>0,CY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CZ30,CZ50,CZ79,CZ100,CZ117,CZ128,#REF!)<>0,CZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DA30,DA50,DA79,DA100,DA117,DA128,#REF!)<>0,DA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DB30,DB50,DB79,DB100,DB117,DB128,#REF!)<>0,DB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DC30,DC50,DC79,DC100,DC117,DC128,#REF!)<>0,DC7=0),1,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,null,null,"Year",null,{"$f":"IF($C$9=0,\"\",IF(H$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!H$6+'Data Input - General'!$F$22))","v":2023},{"$f":"IF($C$9=0,\"\",IF(I$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!I$6+'Data Input - General'!$F$22))","v":2024},{"$f":"IF($C$9=0,\"\",IF(J$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!J$6+'Data Input - General'!$F$22))","v":2025},{"$f":"IF($C$9=0,\"\",IF(K$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!K$6+'Data Input - General'!$F$22))","v":2026},{"$f":"IF($C$9=0,\"\",IF(L$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!L$6+'Data Input - General'!$F$22))","v":2027},{"$f":"IF($C$9=0,\"\",IF(M$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!M$6+'Data Input - General'!$F$22))","v":2028},{"$f":"IF($C$9=0,\"\",IF(N$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!N$6+'Data Input - General'!$F$22))","v":2029},{"$f":"IF($C$9=0,\"\",IF(O$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!O$6+'Data Input - General'!$F$22))","v":2030},{"$f":"IF($C$9=0,\"\",IF(P$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!P$6+'Data Input - General'!$F$22))","v":2031},{"$f":"IF($C$9=0,\"\",IF(Q$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!Q$6+'Data Input - General'!$F$22))","v":2032},{"$f":"IF($C$9=0,\"\",IF(R$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!R$6+'Data Input - General'!$F$22))","v":2033},{"$f":"IF($C$9=0,\"\",IF(S$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!S$6+'Data Input - General'!$F$22))","v":2034},{"$f":"IF($C$9=0,\"\",IF(T$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!T$6+'Data Input - General'!$F$22))","v":2035},{"$f":"IF($C$9=0,\"\",IF(U$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!U$6+'Data Input - General'!$F$22))","v":2036},{"$f":"IF($C$9=0,\"\",IF(V$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!V$6+'Data Input - General'!$F$22))","v":2037},{"$f":"IF($C$9=0,\"\",IF(W$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!W$6+'Data Input - General'!$F$22))","v":2038},{"$f":"IF($C$9=0,\"\",IF(X$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!X$6+'Data Input - General'!$F$22))","v":2039},{"$f":"IF($C$9=0,\"\",IF(Y$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!Y$6+'Data Input - General'!$F$22))","v":2040},{"$f":"IF($C$9=0,\"\",IF(Z$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!Z$6+'Data Input - General'!$F$22))","v":2041},{"$f":"IF($C$9=0,\"\",IF(AA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AA$6+'Data Input - General'!$F$22))","v":2042},{"$f":"IF($C$9=0,\"\",IF(AB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AB$6+'Data Input - General'!$F$22))","v":2043},{"$f":"IF($C$9=0,\"\",IF(AC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AC$6+'Data Input - General'!$F$22))","v":2044},{"$f":"IF($C$9=0,\"\",IF(AD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AD$6+'Data Input - General'!$F$22))","v":2045},{"$f":"IF($C$9=0,\"\",IF(AE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AE$6+'Data Input - General'!$F$22))","v":2046},{"$f":"IF($C$9=0,\"\",IF(AF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AF$6+'Data Input - General'!$F$22))","v":2047},{"$f":"IF($C$9=0,\"\",IF(AG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AG$6+'Data Input - General'!$F$22))","v":2048},{"$f":"IF($C$9=0,\"\",IF(AH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AH$6+'Data Input - General'!$F$22))","v":2049},{"$f":"IF($C$9=0,\"\",IF(AI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AI$6+'Data Input - General'!$F$22))","v":2050},{"$f":"IF($C$9=0,\"\",IF(AJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AJ$6+'Data Input - General'!$F$22))","v":2051},{"$f":"IF($C$9=0,\"\",IF(AK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AK$6+'Data Input - General'!$F$22))","v":2052},{"$f":"IF($C$9=0,\"\",IF(AL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AL$6+'Data Input - General'!$F$22))","v":2053},{"$f":"IF($C$9=0,\"\",IF(AM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AM$6+'Data Input - General'!$F$22))","v":2054},{"$f":"IF($C$9=0,\"\",IF(AN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AN$6+'Data Input - General'!$F$22))","v":2055},{"$f":"IF($C$9=0,\"\",IF(AO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AO$6+'Data Input - General'!$F$22))","v":2056},{"$f":"IF($C$9=0,\"\",IF(AP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AP$6+'Data Input - General'!$F$22))","v":2057},{"$f":"IF($C$9=0,\"\",IF(AQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AQ$6+'Data Input - General'!$F$22))","v":2058},{"$f":"IF($C$9=0,\"\",IF(AR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AR$6+'Data Input - General'!$F$22))","v":2059},{"$f":"IF($C$9=0,\"\",IF(AS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AS$6+'Data Input - General'!$F$22))","v":2060},{"$f":"IF($C$9=0,\"\",IF(AT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AT$6+'Data Input - General'!$F$22))","v":2061},{"$f":"IF($C$9=0,\"\",IF(AU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AU$6+'Data Input - General'!$F$22))","v":2062},{"$f":"IF($C$9=0,\"\",IF(AV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AV$6+'Data Input - General'!$F$22))","v":2063},{"$f":"IF($C$9=0,\"\",IF(AW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AW$6+'Data Input - General'!$F$22))","v":2064},{"$f":"IF($C$9=0,\"\",IF(AX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AX$6+'Data Input - General'!$F$22))","v":2065},{"$f":"IF($C$9=0,\"\",IF(AY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(AZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!AZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!BZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!CZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!DA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!DB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 4'!DC$6+'Data Input - General'!$F$22))","v":0}]
[]
[null,null,{"$f":"IF('Data Input - General'!J24=\"\",\"Nothing Selected - Do not Complete this Section\",'Data Input - General'!J24)","v":"Option 2"},null,"(?)"]
[]
[null,null,"Upfront investment costs",null,"(?)"]
[]
[null,null,null,"Equipment"]
[null,null,8.1,"Primary emission control equipment","£000s",null,null,null,0,0,0,0,0,0,0,0,0,0,68000,68000,68000]
[null,null,8.1999999999999993,"Auxiliary equipment","£000s",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8.3000000000000007,"Instrumentation","£000s",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8.4,"Modifications to existing equipment","£000s",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8.5,"Major refurbishment","£000s",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Set-up costs"]
[null,null,"8.6","Land","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.7","Site preparation","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.8","Civils","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.9","Materials","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.10","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other capex"]
[null,null,"8.11","Residual value of existing technology (where replaced)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.12","Project planning (if not in civils)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.13","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total upfront investment costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H14:H29)","v":0},{"$f":"SUM(I14:I29)","v":0},{"$f":"SUM(J14:J29)","v":0},{"$f":"SUM(K14:K29)","v":0},{"$f":"SUM(L14:L29)","v":0},0,0,0,0,0,0,68000,68000,68000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX14:BX29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total upfront investment costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H30:DC30)","v":204000}]
[]
[null,null,"8.14","Uncertainty range around upfront investment costs","+/-%",0.3]
[]
[null,null,null,"Cost of capital (financing)","(?)"]
[null,null,"8.15","Enter financing costs manually?",null,"No",null,"<(Select from dropdown)"]
[]
[null,null,"8.16","Financing costs - WACC (if entered manually)                       (?)","£000s"]
[]
[null,null,"8.17","Financing costs - Low WACC (if entered manually)","£000s"]
[null,null,"8.18","Financing costs - High WACC (if entered manually)","£000s"]
[]
[null,null,"Operating Costs",null,"(?)"]
[]
[null,null,"8.19","Labour                                                                                           (?)","£000s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4739.3699476064139,4896.6838542773139,5059.2194814523409,5227.1501537001886,5400.6549487519587,5579.9188884658824,5765.1331361307302,5956.495200318318,6154.2091455024838,6358.4858096691478,6569.5430291494959,6787.6058709160552,7012.9068725893721,7245.6862904112313,7486.1923554488512,7734.6815383032654,7991.4188226041661,8256.677987582867,8530.7419000247046,8813.9028159122245,9106.4626920807987,9408.7335082190366,9721.0375995573522,10043.708000599459,10377.088800263358,10721.535508810501,11077.415436954449,11445.108087553277,11825.005560303433,12217.512969866584]
[null,null,"8.20","Maintenance","£000s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002,15070.000000000002]
[null,null,"8.21","Total OPEX","£000s"]
[]
[null,null,null,"Total operating and maintenance costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,0,0,0,0,0,0,0,0,0,19809.369947606414,19966.683854277315,20129.219481452343,20297.15015370019,20470.654948751959,20649.918888465883,20835.133136130731,21026.495200318321,21224.209145502486,21428.48580966915,21639.543029149499,21857.605870916057,22082.906872589374,22315.686290411235,22556.192355448853,22804.681538303266,23061.418822604166,23326.677987582869,23600.741900024706,23883.902815912224,24176.4626920808,24478.73350821904,24791.037599557356,25113.708000599461,25447.088800263358,25791.535508810503,26147.415436954449,26515.108087553279,26895.005560303434,27287.512969866584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total operating and maintenance costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H50:DC50)","v":689610.28621302545}]
[]
[null,null,"8.22","Uncertainty range around operating costs","+/-%"]
[]
[null,null,"Waste output",null,"(?)"]
[]
[null,null,null,"Volume of waste"]
[null,null,"8.23","Non-haz waste, reused","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.24","Non-haz waste, recycled","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.25","Non-haz waste, otherwise recovered","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.26","Non-haz waste, disposed","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.27","Haz waste, reused","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.28","Haz waste, recycled","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.29","Haz waste, otherwise recovered","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.30","Haz waste, disposed","Tonnes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.31","Other (please specify)","Tonnes",null,"(?)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net cost of waste output"]
[null,null,"8.32","Non-haz waste, reused","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.33","Non-haz waste, recycled","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.34","Non-haz waste, otherwise recovered","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.35","Non-haz waste, disposed","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.36","Haz waste, reused","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.37","Haz waste, recycled","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.38","Haz waste, otherwise recovered","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.39","Haz waste, disposed","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.40","Other (please specify)","£000s",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total cost of waste output","£000s","(Auto calculated value)",null,{"$f":"SUM(H69:H78)","v":0},{"$f":"SUM(I69:I78)","v":0},{"$f":"SUM(J69:J78)","v":0},{"$f":"SUM(K69:K78)","v":0},{"$f":"SUM(L69:L78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX69:BX78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy Consumption"]
[]
[null,null,null,"Quantity of energy consumed"]
[null,null,"8.41","Electricity","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.42","Natural Gas","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.43","Coal","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.44","Gas Oil","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.45","Road - Petrol","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.46","Road - Diesel","litres",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"8.47","Other (please specify)","kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value of energy consumed","(?)"]
[null,null,null,{"$f":"D84","v":"Electricity"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,{"$f":"D85","v":"Natural Gas"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Coal","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Gas Oil","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Petrol","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Diesel","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 4'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 4'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,"8.48","Other (please specify)","£000s"]
[]
[null,null,null,"Total cost of energy","£000s","(Auto calculated value)",null,{"$f":"SUM(H92:H99)","v":0},{"$f":"SUM(I92:I99)","v":0},{"$f":"SUM(J92:J99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV92:BV99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Environmental impacts"]
[]
[null,null,null,"Air pollutant emissions","(?)"]
[null,null,"8.49","NOX Part A Category 6","Tonnes"," <(Select from dropdown)",null,295,295,295,295,295,295,295,295,295,295,295,295,295,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196]
[null,null,null,"Ammonia","Tonnes"," <(Select from dropdown)",null,23,23,23,23,23,23,23,23,23,23,23,23,23,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[]
[null,null,null,"'Process-related' GHG emissions"]
[null,null,"8.50","CO2","Tonnes"," <(Select from dropdown)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"8.51","Additional emission type (please specify)","tCO2e","(?)"]
[]
[null,null,null,"Total process GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(IF(ISBLANK(H113),0,H113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(H115),0,H115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(I113),0,I113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(I115),0,I115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(J113),0,J113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(J115),0,J115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(K113),0,K113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(K115),0,K115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(L113),0,L113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(L115),0,L115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(M113),0,M113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(M115),0,M115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(N113),0,N113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(N115),0,N115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(O113),0,O113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(O115),0,O115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(P113),0,P113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(P115),0,P115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Q113),0,Q113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Q115),0,Q115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(R113),0,R113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(R115),0,R115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(S113),0,S113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(S115),0,S115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(T113),0,T113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(T115),0,T115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(U113),0,U113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(U115),0,U115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(V113),0,V113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(V115),0,V115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(W113),0,W113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(W115),0,W115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(X113),0,X113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(X115),0,X115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Y113),0,Y113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Y115),0,Y115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Z113),0,Z113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Z115),0,Z115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AA113),0,AA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AA115),0,AA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AB113),0,AB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AB115),0,AB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AC113),0,AC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AC115),0,AC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AD113),0,AD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AD115),0,AD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AE113),0,AE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AE115),0,AE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AF113),0,AF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AF115),0,AF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AG113),0,AG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AG115),0,AG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AH113),0,AH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AH115),0,AH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AI113),0,AI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AI115),0,AI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AJ113),0,AJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AJ115),0,AJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AK113),0,AK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AK115),0,AK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AL113),0,AL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AL115),0,AL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AM113),0,AM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AM115),0,AM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AN113),0,AN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AN115),0,AN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AO113),0,AO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AO115),0,AO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AP113),0,AP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AP115),0,AP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AQ113),0,AQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AQ115),0,AQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AR113),0,AR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AR115),0,AR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AS113),0,AS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AS115),0,AS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AT113),0,AT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AT115),0,AT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AU113),0,AU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AU115),0,AU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AV113),0,AV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AV115),0,AV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AW113),0,AW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AW115),0,AW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AX113),0,AX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AX115),0,AX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AY113),0,AY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AY115),0,AY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AZ113),0,AZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AZ115),0,AZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BA113),0,BA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BA115),0,BA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BB113),0,BB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BB115),0,BB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BC113),0,BC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BC115),0,BC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BD113),0,BD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BD115),0,BD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BE113),0,BE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BE115),0,BE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BF113),0,BF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BF115),0,BF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BG113),0,BG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BG115),0,BG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BH113),0,BH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BH115),0,BH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BI113),0,BI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BI115),0,BI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BJ113),0,BJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BJ115),0,BJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BK113),0,BK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BK115),0,BK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BL113),0,BL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BL115),0,BL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BM113),0,BM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BM115),0,BM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BN113),0,BN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BN115),0,BN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BO113),0,BO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BO115),0,BO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BP113),0,BP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BP115),0,BP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BQ113),0,BQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BQ115),0,BQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BR113),0,BR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BR115),0,BR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BS113),0,BS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BS115),0,BS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BT113),0,BT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BT115),0,BT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BU113),0,BU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BU115),0,BU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BV113),0,BV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BV115),0,BV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BW113),0,BW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BW115),0,BW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BX113),0,BX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BX115),0,BX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BY113),0,BY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BY115),0,BY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BZ113),0,BZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BZ115),0,BZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CA113),0,CA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CA115),0,CA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CB113),0,CB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CB115),0,CB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CC113),0,CC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CC115),0,CC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CD113),0,CD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CD115),0,CD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CE113),0,CE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CE115),0,CE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CF113),0,CF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CF115),0,CF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CG113),0,CG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CG115),0,CG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CH113),0,CH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CH115),0,CH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CI113),0,CI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CI115),0,CI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CJ113),0,CJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CJ115),0,CJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CK113),0,CK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CK115),0,CK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CL113),0,CL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CL115),0,CL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CM113),0,CM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CM115),0,CM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CN113),0,CN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CN115),0,CN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CO113),0,CO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CO115),0,CO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CP113),0,CP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CP115),0,CP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CQ113),0,CQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CQ115),0,CQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CR113),0,CR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CR115),0,CR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CS113),0,CS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CS115),0,CS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CT113),0,CT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CT115),0,CT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CU113),0,CU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CU115),0,CU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CV113),0,CV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CV115),0,CV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CW113),0,CW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CW115),0,CW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CX113),0,CX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CX115),0,CX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CY113),0,CY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CY115),0,CY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CZ113),0,CZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CZ115),0,CZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DA113),0,DA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DA115),0,DA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DB113),0,DB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DB115),0,DB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DC113),0,DC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DC115),0,DC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DD113),0,DD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DD115),0,DD115),0)","v":0}]
[]
[null,null,null,"'Fuel-related' GHG emissions","(?)"]
[null,null,null,{"$f":"D92","v":"Electricity"},"tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Natural Gas","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Coal","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Gas Oil","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Petrol","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Diesel","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 4'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 4'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,"8.52","Other (please specify)","tCO2e"]
[]
[null,null,null,"Total fuel-related GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"SUM(H$120:H$127)","v":0},{"$f":"SUM(I$120:I$127)","v":0},{"$f":"SUM(J$120:J$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV$120:BV$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Data Input - Option 5","index":18,"n_rows":128,"n_cols":108,"rows_kept":128,"cut":false,"hidden":false,"merged":[[3,3,6,3],[31,7,31,9],[51,7,51,9]]}
[null,{"$f":"\"---- \" & IF($C$9<>\"Nothing Selected - Do not Complete this Section\",\"Step 9 - Data Input - \" & C9, \"Step 9 - Data Input - Option 5\") & \" ----\"","v":"---- Step 9 - Data Input - Option 3 ----"}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(H30,H50,H79,H100,H117,H128,#REF!)<>0,H7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(I30,I50,I79,I100,I117,I128,#REF!)<>0,I7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(J30,J50,J79,J100,J117,J128,#REF!)<>0,J7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(K30,K50,K79,K100,K117,K128,#REF!)<>0,K7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(L30,L50,L79,L100,L117,L128,#REF!)<>0,L7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(M30,M50,M79,M100,M117,M128,#REF!)<>0,M7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(N30,N50,N79,N100,N117,N128,#REF!)<>0,N7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(O30,O50,O79,O100,O117,O128,#REF!)<>0,O7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(P30,P50,P79,P100,P117,P128,#REF!)<>0,P7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Q30,Q50,Q79,Q100,Q117,Q128,#REF!)<>0,Q7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(R30,R50,R79,R100,R117,R128,#REF!)<>0,R7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(S30,S50,S79,S100,S117,S128,#REF!)<>0,S7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(T30,T50,T79,T100,T117,T128,#REF!)<>0,T7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(U30,U50,U79,U100,U117,U128,#REF!)<>0,U7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(V30,V50,V79,V100,V117,V128,#REF!)<>0,V7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(W30,W50,W79,W100,W117,W128,#REF!)<>0,W7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(X30,X50,X79,X100,X117,X128,#REF!)<>0,X7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Y30,Y50,Y79,Y100,Y117,Y128,#REF!)<>0,Y7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(Z30,Z50,Z79,Z100,Z117,Z128,#REF!)<>0,Z7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AA30,AA50,AA79,AA100,AA117,AA128,#REF!)<>0,AA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AB30,AB50,AB79,AB100,AB117,AB128,#REF!)<>0,AB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AC30,AC50,AC79,AC100,AC117,AC128,#REF!)<>0,AC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AD30,AD50,AD79,AD100,AD117,AD128,#REF!)<>0,AD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AE30,AE50,AE79,AE100,AE117,AE128,#REF!)<>0,AE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AF30,AF50,AF79,AF100,AF117,AF128,#REF!)<>0,AF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AG30,AG50,AG79,AG100,AG117,AG128,#REF!)<>0,AG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AH30,AH50,AH79,AH100,AH117,AH128,#REF!)<>0,AH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AI30,AI50,AI79,AI100,AI117,AI128,#REF!)<>0,AI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AJ30,AJ50,AJ79,AJ100,AJ117,AJ128,#REF!)<>0,AJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AK30,AK50,AK79,AK100,AK117,AK128,#REF!)<>0,AK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AL30,AL50,AL79,AL100,AL117,AL128,#REF!)<>0,AL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AM30,AM50,AM79,AM100,AM117,AM128,#REF!)<>0,AM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AN30,AN50,AN79,AN100,AN117,AN128,#REF!)<>0,AN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AO30,AO50,AO79,AO100,AO117,AO128,#REF!)<>0,AO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AP30,AP50,AP79,AP100,AP117,AP128,#REF!)<>0,AP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AQ30,AQ50,AQ79,AQ100,AQ117,AQ128,#REF!)<>0,AQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AR30,AR50,AR79,AR100,AR117,AR128,#REF!)<>0,AR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AS30,AS50,AS79,AS100,AS117,AS128,#REF!)<>0,AS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AT30,AT50,AT79,AT100,AT117,AT128,#REF!)<>0,AT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AU30,AU50,AU79,AU100,AU117,AU128,#REF!)<>0,AU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AV30,AV50,AV79,AV100,AV117,AV128,#REF!)<>0,AV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AW30,AW50,AW79,AW100,AW117,AW128,#REF!)<>0,AW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AX30,AX50,AX79,AX100,AX117,AX128,#REF!)<>0,AX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AY30,AY50,AY79,AY100,AY117,AY128,#REF!)<>0,AY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(AZ30,AZ50,AZ79,AZ100,AZ117,AZ128,#REF!)<>0,AZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BA30,BA50,BA79,BA100,BA117,BA128,#REF!)<>0,BA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BB30,BB50,BB79,BB100,BB117,BB128,#REF!)<>0,BB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BC30,BC50,BC79,BC100,BC117,BC128,#REF!)<>0,BC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BD30,BD50,BD79,BD100,BD117,BD128,#REF!)<>0,BD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BE30,BE50,BE79,BE100,BE117,BE128,#REF!)<>0,BE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BF30,BF50,BF79,BF100,BF117,BF128,#REF!)<>0,BF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BG30,BG50,BG79,BG100,BG117,BG128,#REF!)<>0,BG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BH30,BH50,BH79,BH100,BH117,BH128,#REF!)<>0,BH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BI30,BI50,BI79,BI100,BI117,BI128,#REF!)<>0,BI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BJ30,BJ50,BJ79,BJ100,BJ117,BJ128,#REF!)<>0,BJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BK30,BK50,BK79,BK100,BK117,BK128,#REF!)<>0,BK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BL30,BL50,BL79,BL100,BL117,BL128,#REF!)<>0,BL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BM30,BM50,BM79,BM100,BM117,BM128,#REF!)<>0,BM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BN30,BN50,BN79,BN100,BN117,BN128,#REF!)<>0,BN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BO30,BO50,BO79,BO100,BO117,BO128,#REF!)<>0,BO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BP30,BP50,BP79,BP100,BP117,BP128,#REF!)<>0,BP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BQ30,BQ50,BQ79,BQ100,BQ117,BQ128,#REF!)<>0,BQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BR30,BR50,BR79,BR100,BR117,BR128,#REF!)<>0,BR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BS30,BS50,BS79,BS100,BS117,BS128,#REF!)<>0,BS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BT30,BT50,BT79,BT100,BT117,BT128,#REF!)<>0,BT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BU30,BU50,BU79,BU100,BU117,BU128,#REF!)<>0,BU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BV30,BV50,BV79,BV100,BV117,BV128,#REF!)<>0,BV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BW30,BW50,BW79,BW100,BW117,BW128,#REF!)<>0,BW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BX30,BX50,BX79,BX100,BX117,BX128,#REF!)<>0,BX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BY30,BY50,BY79,BY100,BY117,BY128,#REF!)<>0,BY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(BZ30,BZ50,BZ79,BZ100,BZ117,BZ128,#REF!)<>0,BZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CA30,CA50,CA79,CA100,CA117,CA128,#REF!)<>0,CA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CB30,CB50,CB79,CB100,CB117,CB128,#REF!)<>0,CB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CC30,CC50,CC79,CC100,CC117,CC128,#REF!)<>0,CC7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CD30,CD50,CD79,CD100,CD117,CD128,#REF!)<>0,CD7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CE30,CE50,CE79,CE100,CE117,CE128,#REF!)<>0,CE7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CF30,CF50,CF79,CF100,CF117,CF128,#REF!)<>0,CF7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CG30,CG50,CG79,CG100,CG117,CG128,#REF!)<>0,CG7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CH30,CH50,CH79,CH100,CH117,CH128,#REF!)<>0,CH7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CI30,CI50,CI79,CI100,CI117,CI128,#REF!)<>0,CI7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CJ30,CJ50,CJ79,CJ100,CJ117,CJ128,#REF!)<>0,CJ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CK30,CK50,CK79,CK100,CK117,CK128,#REF!)<>0,CK7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CL30,CL50,CL79,CL100,CL117,CL128,#REF!)<>0,CL7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CM30,CM50,CM79,CM100,CM117,CM128,#REF!)<>0,CM7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CN30,CN50,CN79,CN100,CN117,CN128,#REF!)<>0,CN7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CO30,CO50,CO79,CO100,CO117,CO128,#REF!)<>0,CO7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CP30,CP50,CP79,CP100,CP117,CP128,#REF!)<>0,CP7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CQ30,CQ50,CQ79,CQ100,CQ117,CQ128,#REF!)<>0,CQ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CR30,CR50,CR79,CR100,CR117,CR128,#REF!)<>0,CR7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CS30,CS50,CS79,CS100,CS117,CS128,#REF!)<>0,CS7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CT30,CT50,CT79,CT100,CT117,CT128,#REF!)<>0,CT7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CU30,CU50,CU79,CU100,CU117,CU128,#REF!)<>0,CU7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CV30,CV50,CV79,CV100,CV117,CV128,#REF!)<>0,CV7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CW30,CW50,CW79,CW100,CW117,CW128,#REF!)<>0,CW7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CX30,CX50,CX79,CX100,CX117,CX128,#REF!)<>0,CX7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CY30,CY50,CY79,CY100,CY117,CY128,#REF!)<>0,CY7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(CZ30,CZ50,CZ79,CZ100,CZ117,CZ128,#REF!)<>0,CZ7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DA30,DA50,DA79,DA100,DA117,DA128,#REF!)<>0,DA7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DB30,DB50,DB79,DB100,DB117,DB128,#REF!)<>0,DB7=0),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(SUM(DC30,DC50,DC79,DC100,DC117,DC128,#REF!)<>0,DC7=0),1,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,null,null,null,null,"Year",null,{"$f":"IF($C$9=0,\"\",IF(H$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!H$6+'Data Input - General'!$F$22))","v":2023},{"$f":"IF($C$9=0,\"\",IF(I$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!I$6+'Data Input - General'!$F$22))","v":2024},{"$f":"IF($C$9=0,\"\",IF(J$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!J$6+'Data Input - General'!$F$22))","v":2025},{"$f":"IF($C$9=0,\"\",IF(K$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!K$6+'Data Input - General'!$F$22))","v":2026},{"$f":"IF($C$9=0,\"\",IF(L$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!L$6+'Data Input - General'!$F$22))","v":2027},{"$f":"IF($C$9=0,\"\",IF(M$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!M$6+'Data Input - General'!$F$22))","v":2028},{"$f":"IF($C$9=0,\"\",IF(N$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!N$6+'Data Input - General'!$F$22))","v":2029},{"$f":"IF($C$9=0,\"\",IF(O$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!O$6+'Data Input - General'!$F$22))","v":2030},{"$f":"IF($C$9=0,\"\",IF(P$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!P$6+'Data Input - General'!$F$22))","v":2031},{"$f":"IF($C$9=0,\"\",IF(Q$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!Q$6+'Data Input - General'!$F$22))","v":2032},{"$f":"IF($C$9=0,\"\",IF(R$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!R$6+'Data Input - General'!$F$22))","v":2033},{"$f":"IF($C$9=0,\"\",IF(S$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!S$6+'Data Input - General'!$F$22))","v":2034},{"$f":"IF($C$9=0,\"\",IF(T$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!T$6+'Data Input - General'!$F$22))","v":2035},{"$f":"IF($C$9=0,\"\",IF(U$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!U$6+'Data Input - General'!$F$22))","v":2036},{"$f":"IF($C$9=0,\"\",IF(V$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!V$6+'Data Input - General'!$F$22))","v":2037},{"$f":"IF($C$9=0,\"\",IF(W$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!W$6+'Data Input - General'!$F$22))","v":2038},{"$f":"IF($C$9=0,\"\",IF(X$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!X$6+'Data Input - General'!$F$22))","v":2039},{"$f":"IF($C$9=0,\"\",IF(Y$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!Y$6+'Data Input - General'!$F$22))","v":2040},{"$f":"IF($C$9=0,\"\",IF(Z$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!Z$6+'Data Input - General'!$F$22))","v":2041},{"$f":"IF($C$9=0,\"\",IF(AA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AA$6+'Data Input - General'!$F$22))","v":2042},{"$f":"IF($C$9=0,\"\",IF(AB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AB$6+'Data Input - General'!$F$22))","v":2043},{"$f":"IF($C$9=0,\"\",IF(AC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AC$6+'Data Input - General'!$F$22))","v":2044},{"$f":"IF($C$9=0,\"\",IF(AD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AD$6+'Data Input - General'!$F$22))","v":2045},{"$f":"IF($C$9=0,\"\",IF(AE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AE$6+'Data Input - General'!$F$22))","v":2046},{"$f":"IF($C$9=0,\"\",IF(AF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AF$6+'Data Input - General'!$F$22))","v":2047},{"$f":"IF($C$9=0,\"\",IF(AG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AG$6+'Data Input - General'!$F$22))","v":2048},{"$f":"IF($C$9=0,\"\",IF(AH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AH$6+'Data Input - General'!$F$22))","v":2049},{"$f":"IF($C$9=0,\"\",IF(AI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AI$6+'Data Input - General'!$F$22))","v":2050},{"$f":"IF($C$9=0,\"\",IF(AJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AJ$6+'Data Input - General'!$F$22))","v":2051},{"$f":"IF($C$9=0,\"\",IF(AK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AK$6+'Data Input - General'!$F$22))","v":2052},{"$f":"IF($C$9=0,\"\",IF(AL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AL$6+'Data Input - General'!$F$22))","v":2053},{"$f":"IF($C$9=0,\"\",IF(AM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AM$6+'Data Input - General'!$F$22))","v":2054},{"$f":"IF($C$9=0,\"\",IF(AN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AN$6+'Data Input - General'!$F$22))","v":2055},{"$f":"IF($C$9=0,\"\",IF(AO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AO$6+'Data Input - General'!$F$22))","v":2056},{"$f":"IF($C$9=0,\"\",IF(AP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AP$6+'Data Input - General'!$F$22))","v":2057},{"$f":"IF($C$9=0,\"\",IF(AQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AQ$6+'Data Input - General'!$F$22))","v":2058},{"$f":"IF($C$9=0,\"\",IF(AR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AR$6+'Data Input - General'!$F$22))","v":2059},{"$f":"IF($C$9=0,\"\",IF(AS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AS$6+'Data Input - General'!$F$22))","v":2060},{"$f":"IF($C$9=0,\"\",IF(AT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AT$6+'Data Input - General'!$F$22))","v":2061},{"$f":"IF($C$9=0,\"\",IF(AU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AU$6+'Data Input - General'!$F$22))","v":2062},{"$f":"IF($C$9=0,\"\",IF(AV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AV$6+'Data Input - General'!$F$22))","v":2063},{"$f":"IF($C$9=0,\"\",IF(AW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AW$6+'Data Input - General'!$F$22))","v":2064},{"$f":"IF($C$9=0,\"\",IF(AX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AX$6+'Data Input - General'!$F$22))","v":2065},{"$f":"IF($C$9=0,\"\",IF(AY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(AZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!AZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(BZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!BZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CC$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CD$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CD$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CE$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CE$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CF$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CF$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CG$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CG$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CH$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CH$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CI$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CI$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CJ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CJ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CK$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CK$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CL$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CL$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CM$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CM$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CN$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CN$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CO$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CO$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CP$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CP$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CQ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CQ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CR$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CR$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CS$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CS$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CT$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CT$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CU$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CU$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CV$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CV$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CW$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CW$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CX$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CX$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CY$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CY$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(CZ$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!CZ$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DA$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!DA$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DB$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!DB$6+'Data Input - General'!$F$22))","v":0},{"$f":"IF($C$9=0,\"\",IF(DC$6+'Data Input - General'!$F$22>'Data Input - General'!$F$34,0,'Data Input - Option 5'!DC$6+'Data Input - General'!$F$22))","v":0}]
[]
[null,null,{"$f":"IF('Data Input - General'!K24=\"\",\"Nothing Selected - Do not Complete this Section\",'Data Input - General'!K24)","v":"Option 3"},null,"(?)"]
[]
[null,null,"Upfront investment costs",null,"(?)"]
[]
[null,null,null,"Equipment"]
[null,null,9.1,"Primary emission control equipment","£000s"]
[null,null,9.1999999999999993,"Auxiliary equipment","£000s"]
[null,null,9.3000000000000007,"Instrumentation","£000s"]
[null,null,9.4,"Modifications to existing equipment","£000s"]
[null,null,9.5,"Major refurbishment","£000s"]
[null,null,null,"Set-up costs"]
[null,null,"9.6","Land","£000s"]
[null,null,"9.7","Site preparation","£000s"]
[null,null,"9.8","Civils","£000s"]
[null,null,"9.9","Materials","£000s"]
[null,null,"9.10","Other (please specify)","£000s"]
[null,null,null,"Other capex"]
[null,null,"9.11","Residual value of existing technology (where replaced)","£000s"]
[null,null,"9.12","Project planning (if not in civils)","£000s"]
[null,null,"9.13","Other (please specify)","£000s"]
[]
[null,null,null,"Total upfront investment costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H14:H29)","v":0},{"$f":"SUM(I14:I29)","v":0},{"$f":"SUM(J14:J29)","v":0},{"$f":"SUM(K14:K29)","v":0},{"$f":"SUM(L14:L29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX14:BX29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total upfront investment costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H30:DC30)","v":0}]
[]
[null,null,"9.14","Uncertainty range around upfront investment costs","+/-%"]
[]
[null,null,null,"Cost of capital (financing)","(?)"]
[null,null,"9.15","Enter financing costs manually?",null,null,null,"<(Select from dropdown)"]
[]
[null,null,"9.16","Financing costs - WACC (if entered manually)                       (?)","£000s"]
[]
[null,null,"9.17","Financing costs - Low WACC (if entered manually)","£000s"]
[null,null,"9.18","Financing costs - High WACC (if entered manually)","£000s"]
[]
[null,null,"Operating Costs",null,"(?)"]
[]
[null,null,"9.19","Labour                                                                                           (?)","£000s"]
[null,null,"9.20","Maintenance","£000s"]
[null,null,"9.21","Total OPEX","£000s"]
[]
[null,null,null,"Total operating and maintenance costs by year (non-discounted)","£000s","(Auto calculated value)",null,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total operating and maintenance costs for all years (non-discounted)",null,"(Auto calculated value)",null,{"$f":"SUM(H50:DC50)","v":0}]
[]
[null,null,"9.22","Uncertainty range around operating costs","+/-%"]
[]
[null,null,"Waste output",null,"(?)"]
[]
[null,null,null,"Volume of waste"]
[null,null,"9.23","Non-haz waste, reused","Tonnes"]
[null,null,"9.24","Non-haz waste, recycled","Tonnes"]
[null,null,"9.25","Non-haz waste, otherwise recovered","Tonnes"]
[null,null,"9.26","Non-haz waste, disposed","Tonnes"]
[null,null,"9.27","Haz waste, reused","Tonnes"]
[null,null,"9.28","Haz waste, recycled","Tonnes"]
[null,null,"9.29","Haz waste, otherwise recovered","Tonnes"]
[null,null,"9.30","Haz waste, disposed","Tonnes"]
[null,null,"9.31","Other (please specify)","Tonnes ",null,"(?)"]
[null,null,null,"Net cost of waste output"]
[null,null,"9.32","Non-haz waste, reused","£000s"]
[null,null,"9.33","Non-haz waste, recycled","£000s"]
[null,null,"9.34","Non-haz waste, otherwise recovered","£000s"]
[null,null,"9.35","Non-haz waste, disposed","£000s"]
[null,null,"9.36","Haz waste, reused","£000s"]
[null,null,"9.37","Haz waste, recycled","£000s"]
[null,null,"9.38","Haz waste, otherwise recovered","£000s"]
[null,null,"9.39","Haz waste, disposed","£000s"]
[null,null,"9.40","Other (please specify)","£000s"]
[]
[null,null,null,"Total cost of waste output","£000s","(Auto calculated value)",null,{"$f":"SUM(H69:H78)","v":0},{"$f":"SUM(I69:I78)","v":0},{"$f":"SUM(J69:J78)","v":0},{"$f":"SUM(K69:K78)","v":0},{"$f":"SUM(L69:L78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX69:BX78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy Consumption"]
[]
[null,null,null,"Quantity of energy consumed"]
[null,null,"9.41","Electricity","kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502070]
[null,null,"9.42","Natural Gas","kWh"]
[null,null,"9.43","Coal","kWh"]
[null,null,"9.44","Gas Oil","litres"]
[null,null,"9.45","Road - Petrol","litres"]
[null,null,"9.46","Road - Diesel","litres"]
[null,null,"9.47","Other (please specify)","kWh"]
[null,null,null,"Value of energy consumed","(?)"]
[null,null,null,{"$f":"D84","v":"Electricity"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":69.881552728668609},{"$f":"IFERROR(AI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC84*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D92,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,{"$f":"D85","v":"Natural Gas"},"£000s","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC85*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D93,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Coal","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC86*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D94,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Gas Oil","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC87*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D95,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Petrol","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC88*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D96,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,null,"Road - Diesel","£000s","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!H$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(I89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!I$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(J89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!J$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(K89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!K$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(L89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!L$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(M89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!M$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(N89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!N$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(O89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!O$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(P89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!P$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Q89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Q$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(R89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!R$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(S89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!S$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(T89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!T$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(U89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!U$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(V89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!V$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(W89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!W$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(X89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!X$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Y89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Y$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(Z89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!Z$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR(AY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(AZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!AZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(BZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!BZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CD89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CD$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CE89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CE$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CF89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CF$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CG89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CG$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CH89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CH$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CI89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CI$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CJ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CJ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CK89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CK$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CL89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CL$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CM89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CM$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CN89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CN$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CO89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CO$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CP89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CP$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CQ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CQ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CR89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CR$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CS89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CS$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CT89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CT$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CU89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CU$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CV89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CV$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CW89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CW$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CX89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CX$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CY89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CY$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(CZ89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!CZ$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DA89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DA$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DB89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DB$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR(DC89*INDEX('Energy Prices'!$F$12:$CJ$17,MATCH('Data Input - Option 5'!$D97,'Energy Prices'!$C$12:$C$17,0),MATCH('Data Input - Option 5'!DC$7,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,null,"9.48","Other (please specify)","£000s"]
[]
[null,null,null,"Total cost of energy","£000s","(Auto calculated value)",null,{"$f":"SUM(H92:H99)","v":0},{"$f":"SUM(I92:I99)","v":0},{"$f":"SUM(J92:J99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69.881552728668609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV92:BV99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Environmental impacts"]
[]
[null,null,null,"Air pollutant emissions","(?)"]
[null,null,"9.49",null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22,0.22,0.22]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[null,null,null,null,"Tonnes"," <(Select from dropdown)"]
[]
[null,null,null,"'Process-related' GHG emissions"]
[null,null,"9.50",null,"Tonnes"," <(Select from dropdown)"]
[]
[null,null,"9.51","Additional emission type (please specify)","tCO2e","(?)"]
[]
[null,null,null,"Total process GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(IF(ISBLANK(H113),0,H113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(H115),0,H115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(I113),0,I113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(I115),0,I115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(J113),0,J113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(J115),0,J115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(K113),0,K113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(K115),0,K115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(L113),0,L113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(L115),0,L115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(M113),0,M113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(M115),0,M115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(N113),0,N113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(N115),0,N115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(O113),0,O113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(O115),0,O115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(P113),0,P113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(P115),0,P115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Q113),0,Q113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Q115),0,Q115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(R113),0,R113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(R115),0,R115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(S113),0,S113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(S115),0,S115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(T113),0,T113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(T115),0,T115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(U113),0,U113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(U115),0,U115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(V113),0,V113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(V115),0,V115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(W113),0,W113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(W115),0,W115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(X113),0,X113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(X115),0,X115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Y113),0,Y113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Y115),0,Y115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Z113),0,Z113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(Z115),0,Z115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AA113),0,AA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AA115),0,AA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AB113),0,AB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AB115),0,AB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AC113),0,AC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AC115),0,AC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AD113),0,AD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AD115),0,AD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AE113),0,AE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AE115),0,AE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AF113),0,AF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AF115),0,AF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AG113),0,AG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AG115),0,AG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AH113),0,AH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AH115),0,AH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AI113),0,AI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AI115),0,AI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AJ113),0,AJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AJ115),0,AJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AK113),0,AK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AK115),0,AK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AL113),0,AL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AL115),0,AL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AM113),0,AM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AM115),0,AM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AN113),0,AN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AN115),0,AN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AO113),0,AO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AO115),0,AO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AP113),0,AP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AP115),0,AP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AQ113),0,AQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AQ115),0,AQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AR113),0,AR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AR115),0,AR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AS113),0,AS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AS115),0,AS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AT113),0,AT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AT115),0,AT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AU113),0,AU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AU115),0,AU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AV113),0,AV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AV115),0,AV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AW113),0,AW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AW115),0,AW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AX113),0,AX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AX115),0,AX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AY113),0,AY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AY115),0,AY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(AZ113),0,AZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(AZ115),0,AZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BA113),0,BA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BA115),0,BA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BB113),0,BB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BB115),0,BB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BC113),0,BC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BC115),0,BC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BD113),0,BD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BD115),0,BD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BE113),0,BE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BE115),0,BE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BF113),0,BF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BF115),0,BF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BG113),0,BG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BG115),0,BG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BH113),0,BH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BH115),0,BH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BI113),0,BI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BI115),0,BI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BJ113),0,BJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BJ115),0,BJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BK113),0,BK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BK115),0,BK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BL113),0,BL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BL115),0,BL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BM113),0,BM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BM115),0,BM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BN113),0,BN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BN115),0,BN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BO113),0,BO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BO115),0,BO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BP113),0,BP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BP115),0,BP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BQ113),0,BQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BQ115),0,BQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BR113),0,BR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BR115),0,BR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BS113),0,BS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BS115),0,BS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BT113),0,BT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BT115),0,BT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BU113),0,BU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BU115),0,BU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BV113),0,BV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BV115),0,BV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BW113),0,BW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BW115),0,BW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BX113),0,BX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BX115),0,BX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BY113),0,BY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BY115),0,BY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(BZ113),0,BZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(BZ115),0,BZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CA113),0,CA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CA115),0,CA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CB113),0,CB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CB115),0,CB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CC113),0,CC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CC115),0,CC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CD113),0,CD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CD115),0,CD115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CE113),0,CE113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CE115),0,CE115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CF113),0,CF113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CF115),0,CF115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CG113),0,CG113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CG115),0,CG115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CH113),0,CH113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CH115),0,CH115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CI113),0,CI113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CI115),0,CI115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CJ113),0,CJ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CJ115),0,CJ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CK113),0,CK113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CK115),0,CK115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CL113),0,CL113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CL115),0,CL115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CM113),0,CM113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CM115),0,CM115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CN113),0,CN113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CN115),0,CN115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CO113),0,CO113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CO115),0,CO115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CP113),0,CP113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CP115),0,CP115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CQ113),0,CQ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CQ115),0,CQ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CR113),0,CR113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CR115),0,CR115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CS113),0,CS113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CS115),0,CS115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CT113),0,CT113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CT115),0,CT115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CU113),0,CU113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CU115),0,CU115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CV113),0,CV113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CV115),0,CV115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CW113),0,CW113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CW115),0,CW115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CX113),0,CX113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CX115),0,CX115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CY113),0,CY113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CY115),0,CY115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(CZ113),0,CZ113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(CZ115),0,CZ115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DA113),0,DA113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DA115),0,DA115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DB113),0,DB113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DB115),0,DB115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DC113),0,DC113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DC115),0,DC115),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(DD113),0,DD113*INDEX(Assumptions!$D$20:$D$53,MATCH($D$113,lkpGreenHouseGases,0)))+IF(ISBLANK(DD115),0,DD115),0)","v":0}]
[]
[null,null,null,"'Fuel-related' GHG emissions","(?)"]
[null,null,null,{"$f":"D92","v":"Electricity"},"tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":13.432348367899397},{"$f":"IFERROR(AI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC84*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D120,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Natural Gas","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC85*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D121,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Coal","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC86*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D122,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Gas Oil","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC87*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D123,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Petrol","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC88*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D124,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,null,"Road - Diesel","tCO2e","(Auto calculated value)",null,{"$f":"IFERROR(H89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!H$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(I89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!I$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(J89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!J$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(K89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!K$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(L89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!L$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(M89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!M$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(N89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!N$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(O89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!O$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(P89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!P$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Q89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Q$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(R89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!R$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(S89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!S$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(T89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!T$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(U89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!U$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(V89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!V$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(W89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!W$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(X89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!X$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Y89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Y$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(Z89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!Z$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(AZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!AZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(BZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!BZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CD89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CD$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CE89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CE$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CF89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CF$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CG89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CG$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CH89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CH$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CI89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CI$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CJ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CJ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CK89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CK$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CL89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CL$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CM89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CM$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CN89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CN$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CO89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CO$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CP89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CP$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CQ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CQ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CR89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CR$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CS89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CS$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CT89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CT$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CU89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CU$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CV89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CV$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CW89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CW$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CX89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CX$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CY89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CY$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(CZ89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!CZ$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DA89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DA$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DB89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DB$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0},{"$f":"IFERROR(DC89*INDEX('Emissions factors'!$F$5:$CR$10,MATCH('Data Input - Option 5'!$D125,'Emissions factors'!$C$5:$C$10,0),MATCH('Data Input - Option 5'!DC$7,'Emissions factors'!$F$4:$CR$4,0))/1000,0)","v":0}]
[null,null,"9.52","Other (please specify)","tCO2e"]
[]
[null,null,null,"Total fuel-related GHG Emissions","tCO2e","(Auto calculated value)",null,{"$f":"SUM(H$120:H$127)","v":0},{"$f":"SUM(I$120:I$127)","v":0},{"$f":"SUM(J$120:J$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.432348367899397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV$120:BV$127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Calc_BAU","index":19,"n_rows":283,"n_cols":103,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Calculations - Business as Usual (BAU)","<< BACK to Data Input"]
[null,"BAU"]
[null,"First year",{"$f":"IF('Data Input - General'!F25=0,'Data Input - General'!F22,'Data Input - General'!F25)","v":2023}]
[null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,"Year",null,{"$f":"'Data Input - BAU'!H7","v":2023},{"$f":"'Data Input - BAU'!I7","v":2024},{"$f":"'Data Input - BAU'!J7","v":2025},{"$f":"'Data Input - BAU'!K7","v":2026},{"$f":"'Data Input - BAU'!L7","v":2027},{"$f":"'Data Input - BAU'!M7","v":2028},{"$f":"'Data Input - BAU'!N7","v":2029},{"$f":"'Data Input - BAU'!O7","v":2030},{"$f":"'Data Input - BAU'!P7","v":2031},{"$f":"'Data Input - BAU'!Q7","v":2032},{"$f":"'Data Input - BAU'!R7","v":2033},{"$f":"'Data Input - BAU'!S7","v":2034},{"$f":"'Data Input - BAU'!T7","v":2035},{"$f":"'Data Input - BAU'!U7","v":2036},{"$f":"'Data Input - BAU'!V7","v":2037},{"$f":"'Data Input - BAU'!W7","v":2038},{"$f":"'Data Input - BAU'!X7","v":2039},{"$f":"'Data Input - BAU'!Y7","v":2040},{"$f":"'Data Input - BAU'!Z7","v":2041},{"$f":"'Data Input - BAU'!AA7","v":2042},{"$f":"'Data Input - BAU'!AB7","v":2043},{"$f":"'Data Input - BAU'!AC7","v":2044},{"$f":"'Data Input - BAU'!AD7","v":2045},{"$f":"'Data Input - BAU'!AE7","v":2046},{"$f":"'Data Input - BAU'!AF7","v":2047},{"$f":"'Data Input - BAU'!AG7","v":2048},{"$f":"'Data Input - BAU'!AH7","v":2049},{"$f":"'Data Input - BAU'!AI7","v":2050},{"$f":"'Data Input - BAU'!AJ7","v":2051},{"$f":"'Data Input - BAU'!AK7","v":2052},{"$f":"'Data Input - BAU'!AL7","v":2053},{"$f":"'Data Input - BAU'!AM7","v":2054},{"$f":"'Data Input - BAU'!AN7","v":2055},{"$f":"'Data Input - BAU'!AO7","v":2056},{"$f":"'Data Input - BAU'!AP7","v":2057},{"$f":"'Data Input - BAU'!AQ7","v":2058},{"$f":"'Data Input - BAU'!AR7","v":2059},{"$f":"'Data Input - BAU'!AS7","v":2060},{"$f":"'Data Input - BAU'!AT7","v":2061},{"$f":"'Data Input - BAU'!AU7","v":2062},{"$f":"'Data Input - BAU'!AV7","v":2063},{"$f":"'Data Input - BAU'!AW7","v":2064},{"$f":"'Data Input - BAU'!AX7","v":2065},{"$f":"'Data Input - BAU'!AY7","v":0},{"$f":"'Data Input - BAU'!AZ7","v":0},{"$f":"'Data Input - BAU'!BA7","v":0},{"$f":"'Data Input - BAU'!BB7","v":0},{"$f":"'Data Input - BAU'!BC7","v":0},{"$f":"'Data Input - BAU'!BD7","v":0},{"$f":"'Data Input - BAU'!BE7","v":0},{"$f":"'Data Input - BAU'!BF7","v":0},{"$f":"'Data Input - BAU'!BG7","v":0},{"$f":"'Data Input - BAU'!BH7","v":0},{"$f":"'Data Input - BAU'!BI7","v":0},{"$f":"'Data Input - BAU'!BJ7","v":0},{"$f":"'Data Input - BAU'!BK7","v":0},{"$f":"'Data Input - BAU'!BL7","v":0},{"$f":"'Data Input - BAU'!BM7","v":0},{"$f":"'Data Input - BAU'!BN7","v":0},{"$f":"'Data Input - BAU'!BO7","v":0},{"$f":"'Data Input - BAU'!BP7","v":0},{"$f":"'Data Input - BAU'!BQ7","v":0},{"$f":"'Data Input - BAU'!BR7","v":0},{"$f":"'Data Input - BAU'!BS7","v":0},{"$f":"'Data Input - BAU'!BT7","v":0},{"$f":"'Data Input - BAU'!BU7","v":0},{"$f":"'Data Input - BAU'!BV7","v":0},{"$f":"'Data Input - BAU'!BW7","v":0},{"$f":"'Data Input - BAU'!BX7","v":0},{"$f":"'Data Input - BAU'!BY7","v":0},{"$f":"'Data Input - BAU'!BZ7","v":0},{"$f":"'Data Input - BAU'!CA7","v":0},{"$f":"'Data Input - BAU'!CB7","v":0},{"$f":"'Data Input - BAU'!CC7","v":0},{"$f":"'Data Input - BAU'!CD7","v":0},{"$f":"'Data Input - BAU'!CE7","v":0},{"$f":"'Data Input - BAU'!CF7","v":0},{"$f":"'Data Input - BAU'!CG7","v":0},{"$f":"'Data Input - BAU'!CH7","v":0},{"$f":"'Data Input - BAU'!CI7","v":0},{"$f":"'Data Input - BAU'!CJ7","v":0},{"$f":"'Data Input - BAU'!CK7","v":0},{"$f":"'Data Input - BAU'!CL7","v":0},{"$f":"'Data Input - BAU'!CM7","v":0},{"$f":"'Data Input - BAU'!CN7","v":0},{"$f":"'Data Input - BAU'!CO7","v":0},{"$f":"'Data Input - BAU'!CP7","v":0},{"$f":"'Data Input - BAU'!CQ7","v":0},{"$f":"'Data Input - BAU'!CR7","v":0},{"$f":"'Data Input - BAU'!CS7","v":0},{"$f":"'Data Input - BAU'!CT7","v":0},{"$f":"'Data Input - BAU'!CU7","v":0},{"$f":"'Data Input - BAU'!CV7","v":0},{"$f":"'Data Input - BAU'!CW7","v":0},{"$f":"'Data Input - BAU'!CX7","v":0},{"$f":"'Data Input - BAU'!CY7","v":0},{"$f":"'Data Input - BAU'!CZ7","v":0},{"$f":"'Data Input - BAU'!DA7","v":0},{"$f":"'Data Input - BAU'!DB7","v":0},{"$f":"'Data Input - BAU'!DC7","v":0}]
[null,"Discount factor",null,{"$f":"IF(D6=0,0,'Discount and deflators'!F12)","v":1},{"$f":"IF(E6=0,0,'Discount and deflators'!G12)","v":0.96618357487922713},{"$f":"IF(F6=0,0,'Discount and deflators'!H12)","v":0.93351070036640305},{"$f":"IF(G6=0,0,'Discount and deflators'!I12)","v":0.90194270566802237},{"$f":"IF(H6=0,0,'Discount and deflators'!J12)","v":0.87144222769857238},{"$f":"IF(I6=0,0,'Discount and deflators'!K12)","v":0.84197316685852408},{"$f":"IF(J6=0,0,'Discount and deflators'!L12)","v":0.81350064430775282},{"$f":"IF(K6=0,0,'Discount and deflators'!M12)","v":0.78599096068381924},{"$f":"IF(L6=0,0,'Discount and deflators'!N12)","v":0.75941155621625056},{"$f":"IF(M6=0,0,'Discount and deflators'!O12)","v":0.73373097218961414},{"$f":"IF(N6=0,0,'Discount and deflators'!P12)","v":0.70891881370977217},{"$f":"IF(O6=0,0,'Discount and deflators'!Q12)","v":0.68494571372924851},{"$f":"IF(P6=0,0,'Discount and deflators'!R12)","v":0.66178329828912907},{"$f":"IF(Q6=0,0,'Discount and deflators'!S12)","v":0.63940415293635666},{"$f":"IF(R6=0,0,'Discount and deflators'!T12)","v":0.61778179027667313},{"$f":"IF(S6=0,0,'Discount and deflators'!U12)","v":0.59689061862480497},{"$f":"IF(T6=0,0,'Discount and deflators'!V12)","v":0.57670591171478747},{"$f":"IF(U6=0,0,'Discount and deflators'!W12)","v":0.55720377943457733},{"$f":"IF(V6=0,0,'Discount and deflators'!X12)","v":0.53836113955031628},{"$f":"IF(W6=0,0,'Discount and deflators'!Y12)","v":0.520155690386779},{"$f":"IF(X6=0,0,'Discount and deflators'!Z12)","v":0.50256588443167061},{"$f":"IF(Y6=0,0,'Discount and deflators'!AA12)","v":0.48557090283253201},{"$f":"IF(Z6=0,0,'Discount and deflators'!AB12)","v":0.46915063075606961},{"$f":"IF(AA6=0,0,'Discount and deflators'!AC12)","v":0.45328563358074364},{"$f":"IF(AB6=0,0,'Discount and deflators'!AD12)","v":0.43795713389443836},{"$f":"IF(AC6=0,0,'Discount and deflators'!AE12)","v":0.42314698926998878},{"$f":"IF(AD6=0,0,'Discount and deflators'!AF12)","v":0.40883767079225974},{"$f":"IF(AE6=0,0,'Discount and deflators'!AG12)","v":0.39501224231136212},{"$f":"IF(AF6=0,0,'Discount and deflators'!AH12)","v":0.38165434039745133},{"$f":"IF(AG6=0,0,'Discount and deflators'!AI12)","v":0.36874815497338298},{"$f":"IF(AH6=0,0,'Discount and deflators'!AJ12)","v":0.35800791744988636},{"$f":"IF(AI6=0,0,'Discount and deflators'!AK12)","v":0.34758050237853044},{"$f":"IF(AJ6=0,0,'Discount and deflators'!AL12)","v":0.33745679842575771},{"$f":"IF(AK6=0,0,'Discount and deflators'!AM12)","v":0.32762795963665797},{"$f":"IF(AL6=0,0,'Discount and deflators'!AN12)","v":0.31808539770549316},{"$f":"IF(AM6=0,0,'Discount and deflators'!AO12)","v":0.30882077447135259},{"$f":"IF(AN6=0,0,'Discount and deflators'!AP12)","v":0.29982599463238113},{"$f":"IF(AO6=0,0,'Discount and deflators'!AQ12)","v":0.29109319867221467},{"$f":"IF(AP6=0,0,'Discount and deflators'!AR12)","v":0.2826147559924414},{"$f":"IF(AQ6=0,0,'Discount and deflators'!AS12)","v":0.27438325824508875},{"$f":"IF(AR6=0,0,'Discount and deflators'!AT12)","v":0.26639151285930945},{"$f":"IF(AS6=0,0,'Discount and deflators'!AU12)","v":0.25863253675661113},{"$f":"IF(AT6=0,0,'Discount and deflators'!AV12)","v":0.25109955024913699},{"$f":"IF(AU6=0,0,'Discount and deflators'!AW12)","v":0},{"$f":"IF(AV6=0,0,'Discount and deflators'!AX12)","v":0},{"$f":"IF(AW6=0,0,'Discount and deflators'!AY12)","v":0},{"$f":"IF(AX6=0,0,'Discount and deflators'!AZ12)","v":0},{"$f":"IF(AY6=0,0,'Discount and deflators'!BA12)","v":0},{"$f":"IF(AZ6=0,0,'Discount and deflators'!BB12)","v":0},{"$f":"IF(BA6=0,0,'Discount and deflators'!BC12)","v":0},{"$f":"IF(BB6=0,0,'Discount and deflators'!BD12)","v":0},{"$f":"IF(BC6=0,0,'Discount and deflators'!BE12)","v":0},{"$f":"IF(BD6=0,0,'Discount and deflators'!BF12)","v":0},{"$f":"IF(BE6=0,0,'Discount and deflators'!BG12)","v":0},{"$f":"IF(BF6=0,0,'Discount and deflators'!BH12)","v":0},{"$f":"IF(BG6=0,0,'Discount and deflators'!BI12)","v":0},{"$f":"IF(BH6=0,0,'Discount and deflators'!BJ12)","v":0},{"$f":"IF(BI6=0,0,'Discount and deflators'!BK12)","v":0},{"$f":"IF(BJ6=0,0,'Discount and deflators'!BL12)","v":0},{"$f":"IF(BK6=0,0,'Discount and deflators'!BM12)","v":0},{"$f":"IF(BL6=0,0,'Discount and deflators'!BN12)","v":0},{"$f":"IF(BM6=0,0,'Discount and deflators'!BO12)","v":0},{"$f":"IF(BN6=0,0,'Discount and deflators'!BP12)","v":0},{"$f":"IF(BO6=0,0,'Discount and deflators'!BQ12)","v":0},{"$f":"IF(BP6=0,0,'Discount and deflators'!BR12)","v":0},{"$f":"IF(BQ6=0,0,'Discount and deflators'!BS12)","v":0},{"$f":"IF(BR6=0,0,'Discount and deflators'!BT12)","v":0},{"$f":"IF(BS6=0,0,'Discount and deflators'!BU12)","v":0},{"$f":"IF(BT6=0,0,'Discount and deflators'!BV12)","v":0},{"$f":"IF(BU6=0,0,'Discount and deflators'!BW12)","v":0},{"$f":"IF(BV6=0,0,'Discount and deflators'!BX12)","v":0},{"$f":"IF(BW6=0,0,'Discount and deflators'!BY12)","v":0},{"$f":"IF(BX6=0,0,'Discount and deflators'!BZ12)","v":0},{"$f":"IF(BY6=0,0,'Discount and deflators'!CA12)","v":0},{"$f":"IF(BZ6=0,0,'Discount and deflators'!CB12)","v":0},{"$f":"IF(CA6=0,0,'Discount and deflators'!CC12)","v":0},{"$f":"IF(CB6=0,0,'Discount and deflators'!CD12)","v":0},{"$f":"IF(CC6=0,0,'Discount and deflators'!CE12)","v":0},{"$f":"IF(CD6=0,0,'Discount and deflators'!CF12)","v":0},{"$f":"IF(CE6=0,0,'Discount and deflators'!CG12)","v":0},{"$f":"IF(CF6=0,0,'Discount and deflators'!CH12)","v":0},{"$f":"IF(CG6=0,0,'Discount and deflators'!CI12)","v":0},{"$f":"IF(CH6=0,0,'Discount and deflators'!CJ12)","v":0},{"$f":"IF(CI6=0,0,'Discount and deflators'!CK12)","v":0},{"$f":"IF(CJ6=0,0,'Discount and deflators'!CL12)","v":0},{"$f":"IF(CK6=0,0,'Discount and deflators'!CM12)","v":0},{"$f":"IF(CL6=0,0,'Discount and deflators'!CN12)","v":0},{"$f":"IF(CM6=0,0,'Discount and deflators'!CO12)","v":0},{"$f":"IF(CN6=0,0,'Discount and deflators'!CP12)","v":0},{"$f":"IF(CO6=0,0,'Discount and deflators'!CQ12)","v":0},{"$f":"IF(CP6=0,0,'Discount and deflators'!CR12)","v":0},{"$f":"IF(CQ6=0,0,'Discount and deflators'!CS12)","v":0},{"$f":"IF(CR6=0,0,'Discount and deflators'!CT12)","v":0},{"$f":"IF(CS6=0,0,'Discount and deflators'!CU12)","v":0},{"$f":"IF(CT6=0,0,'Discount and deflators'!CV12)","v":0},{"$f":"IF(CU6=0,0,'Discount and deflators'!CW12)","v":0},{"$f":"IF(CV6=0,0,'Discount and deflators'!CX12)","v":0},{"$f":"IF(CW6=0,0,'Discount and deflators'!CY12)","v":0},{"$f":"IF(CX6=0,0,'Discount and deflators'!CZ12)","v":0},{"$f":"IF(CY6=0,0,'Discount and deflators'!DA12)","v":0}]
[]
[null,"CENTRAL CALCULATIONS"]
[]
[null,"Capital Costs (total)"]
[null,"Total Capex","£000s",{"$f":"'Data Input - BAU'!H30","v":0},{"$f":"'Data Input - BAU'!I30","v":0},{"$f":"'Data Input - BAU'!J30","v":0},{"$f":"'Data Input - BAU'!K30","v":0},{"$f":"'Data Input - BAU'!L30","v":0},{"$f":"'Data Input - BAU'!M30","v":0},{"$f":"'Data Input - BAU'!N30","v":0},{"$f":"'Data Input - BAU'!O30","v":0},{"$f":"'Data Input - BAU'!P30","v":0},{"$f":"'Data Input - BAU'!Q30","v":0},{"$f":"'Data Input - BAU'!R30","v":0},{"$f":"'Data Input - BAU'!S30","v":0},{"$f":"'Data Input - BAU'!T30","v":0},{"$f":"'Data Input - BAU'!U30","v":0},{"$f":"'Data Input - BAU'!V30","v":0},{"$f":"'Data Input - BAU'!W30","v":0},{"$f":"'Data Input - BAU'!X30","v":0},{"$f":"'Data Input - BAU'!Y30","v":0},{"$f":"'Data Input - BAU'!Z30","v":0},{"$f":"'Data Input - BAU'!AA30","v":0},{"$f":"'Data Input - BAU'!AB30","v":0},{"$f":"'Data Input - BAU'!AC30","v":0},{"$f":"'Data Input - BAU'!AD30","v":0},{"$f":"'Data Input - BAU'!AE30","v":0},{"$f":"'Data Input - BAU'!AF30","v":0},{"$f":"'Data Input - BAU'!AG30","v":0},{"$f":"'Data Input - BAU'!AH30","v":0},{"$f":"'Data Input - BAU'!AI30","v":0},{"$f":"'Data Input - BAU'!AJ30","v":0},{"$f":"'Data Input - BAU'!AK30","v":0},{"$f":"'Data Input - BAU'!AL30","v":0},{"$f":"'Data Input - BAU'!AM30","v":0},{"$f":"'Data Input - BAU'!AN30","v":0},{"$f":"'Data Input - BAU'!AO30","v":0},{"$f":"'Data Input - BAU'!AP30","v":0},{"$f":"'Data Input - BAU'!AQ30","v":0},{"$f":"'Data Input - BAU'!AR30","v":0},{"$f":"'Data Input - BAU'!AS30","v":0},{"$f":"'Data Input - BAU'!AT30","v":0},{"$f":"'Data Input - BAU'!AU30","v":0},{"$f":"'Data Input - BAU'!AV30","v":0},{"$f":"'Data Input - BAU'!AW30","v":0},{"$f":"'Data Input - BAU'!AX30","v":0},{"$f":"'Data Input - BAU'!AY30","v":0},{"$f":"'Data Input - BAU'!AZ30","v":0},{"$f":"'Data Input - BAU'!BA30","v":0},{"$f":"'Data Input - BAU'!BB30","v":0},{"$f":"'Data Input - BAU'!BC30","v":0},{"$f":"'Data Input - BAU'!BD30","v":0},{"$f":"'Data Input - BAU'!BE30","v":0},{"$f":"'Data Input - BAU'!BF30","v":0},{"$f":"'Data Input - BAU'!BG30","v":0},{"$f":"'Data Input - BAU'!BH30","v":0},{"$f":"'Data Input - BAU'!BI30","v":0},{"$f":"'Data Input - BAU'!BJ30","v":0},{"$f":"'Data Input - BAU'!BK30","v":0},{"$f":"'Data Input - BAU'!BL30","v":0},{"$f":"'Data Input - BAU'!BM30","v":0},{"$f":"'Data Input - BAU'!BN30","v":0},{"$f":"'Data Input - BAU'!BO30","v":0},{"$f":"'Data Input - BAU'!BP30","v":0},{"$f":"'Data Input - BAU'!BQ30","v":0},{"$f":"'Data Input - BAU'!BR30","v":0},{"$f":"'Data Input - BAU'!BS30","v":0},{"$f":"'Data Input - BAU'!BT30","v":0},{"$f":"'Data Input - BAU'!BU30","v":0},{"$f":"'Data Input - BAU'!BV30","v":0},{"$f":"'Data Input - BAU'!BW30","v":0},{"$f":"'Data Input - BAU'!BX30","v":0},{"$f":"'Data Input - BAU'!BY30","v":0},{"$f":"'Data Input - BAU'!BZ30","v":0},{"$f":"'Data Input - BAU'!CA30","v":0},{"$f":"'Data Input - BAU'!CB30","v":0},{"$f":"'Data Input - BAU'!CC30","v":0},{"$f":"'Data Input - BAU'!CD30","v":0},{"$f":"'Data Input - BAU'!CE30","v":0},{"$f":"'Data Input - BAU'!CF30","v":0},{"$f":"'Data Input - BAU'!CG30","v":0},{"$f":"'Data Input - BAU'!CH30","v":0},{"$f":"'Data Input - BAU'!CI30","v":0},{"$f":"'Data Input - BAU'!CJ30","v":0},{"$f":"'Data Input - BAU'!CK30","v":0},{"$f":"'Data Input - BAU'!CL30","v":0},{"$f":"'Data Input - BAU'!CM30","v":0},{"$f":"'Data Input - BAU'!CN30","v":0},{"$f":"'Data Input - BAU'!CO30","v":0},{"$f":"'Data Input - BAU'!CP30","v":0},{"$f":"'Data Input - BAU'!CQ30","v":0},{"$f":"'Data Input - BAU'!CR30","v":0},{"$f":"'Data Input - BAU'!CS30","v":0},{"$f":"'Data Input - BAU'!CT30","v":0},{"$f":"'Data Input - BAU'!CU30","v":0},{"$f":"'Data Input - BAU'!CV30","v":0},{"$f":"'Data Input - BAU'!CW30","v":0},{"$f":"'Data Input - BAU'!CX30","v":0},{"$f":"'Data Input - BAU'!CY30","v":0},{"$f":"'Data Input - BAU'!CZ30","v":0},{"$f":"'Data Input - BAU'!DA30","v":0},{"$f":"'Data Input - BAU'!DB30","v":0},{"$f":"'Data Input - BAU'!DC30","v":0}]
[null,"Total capex discounted","£000s",{"$f":"D12*D$7","v":0},{"$f":"E12*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ12*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"First Year of upfront costs? - Array",null,{"$f":"IF(D12<>0,TRUE,FALSE)","v":false},{"$f":"IF(D15=TRUE,\"ALREADY FOUND\",IF(E12<>0,TRUE,FALSE))","v":false},{"$f":"IF(E15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(E15=TRUE,\"ALREADY FOUND\",IF(F12<>0,TRUE,FALSE)))","v":false},{"$f":"IF(F15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(F15=TRUE,\"ALREADY FOUND\",IF(G12<>0,TRUE,FALSE)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BR15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(BR15=TRUE,\"ALREADY FOUND\",IF(BS12<>0,TRUE,FALSE)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"First Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$15:$CX$15,0))","v":{"$error":"#N/A"}}]
[null,"Final Year of upfront costs? - Array",null,{"$f":"IF(D6<$D$16,FALSE,IF(D12+E12=0,TRUE,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(D17=TRUE,\"N/A\",IF(D17=\"N/A\",\"N/A\",IF(E6<$D$16,FALSE,IF(E12+F12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(E17=TRUE,\"N/A\",IF(E17=\"N/A\",\"N/A\",IF(F6<$D$16,FALSE,IF(F12+G12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(F17=TRUE,\"N/A\",IF(F17=\"N/A\",\"N/A\",IF(G6<$D$16,FALSE,IF(G12+H12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(G17=TRUE,\"N/A\",IF(G17=\"N/A\",\"N/A\",IF(H6<$D$16,FALSE,IF(H12+I12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(H17=TRUE,\"N/A\",IF(H17=\"N/A\",\"N/A\",IF(I6<$D$16,FALSE,IF(I12+J12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(I17=TRUE,\"N/A\",IF(I17=\"N/A\",\"N/A\",IF(J6<$D$16,FALSE,IF(J12+K12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU17=TRUE,\"N/A\",IF(BU17=\"N/A\",\"N/A\",IF(BV6<$D$16,FALSE,IF(BV12+BW12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Final Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$17:$CX$17,0))","v":{"$error":"#N/A"}}]
[null,"Include undiscounted total capex in SUM?",null,{"$f":"IF(AND(OR(D6=$D$16,D6>$D$16),OR(D6=$D$18,D6<$D$18)),D12,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(E6=$D$16,E6>$D$16),OR(E6=$D$18,E6<$D$18)),E12,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(F6=$D$16,F6>$D$16),OR(F6=$D$18,F6<$D$18)),F12,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(G6=$D$16,G6>$D$16),OR(G6=$D$18,G6<$D$18)),G12,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(H6=$D$16,H6>$D$16),OR(H6=$D$18,H6<$D$18)),H12,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(I6=$D$16,I6>$D$16),OR(I6=$D$18,I6<$D$18)),I12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AND(OR(BU6=$D$16,BU6>$D$16),OR(BU6=$D$18,BU6<$D$18)),BU12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total upfront investment cost for first installation only",null,{"$f":"SUM(D19:CX19)","v":{"$error":"#N/A"}}]
[null,"New investment/refurbishment cost?",null,null,null,null,{"$f":"IF(OR(AND(SUM(D12:F12)=0,G12>0,G15=\"ALREADY FOUND\"),AND(F21=TRUE,G12>0),AND(F21=TRUE,SUM(H12:I12)>0)),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND(SUM(E12:G12)=0,H12>0,H15=\"ALREADY FOUND\"),AND(G21=TRUE,H12>0),AND(G21=TRUE,SUM(I12:J12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(AND(SUM(BQ12:BS12)=0,BT12>0,BT15=\"ALREADY FOUND\"),AND(BS21=TRUE,BT12>0),AND(BS21=TRUE,SUM(BU12:BV12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"New investment/refurbishment counter",null,null,null,null,{"$f":"IF(G21=FALSE,0,IF(F22<>0,F22,MAX($D$22:F22)+1))","v":0},{"$f":"IF(H21=FALSE,0,IF(G22<>0,G22,MAX($D$22:G22)+1))","v":0},{"$f":"IF(I21=FALSE,0,IF(H22<>0,H22,MAX($D$22:H22)+1))","v":0},{"$f":"IF(J21=FALSE,0,IF(I22<>0,I22,MAX($D$22:I22)+1))","v":0},{"$f":"IF(K21=FALSE,0,IF(J22<>0,J22,MAX($D$22:J22)+1))","v":0},{"$f":"IF(L21=FALSE,0,IF(K22<>0,K22,MAX($D$22:K22)+1))","v":0},{"$f":"IF(M21=FALSE,0,IF(L22<>0,L22,MAX($D$22:L22)+1))","v":0},{"$f":"IF(N21=FALSE,0,IF(M22<>0,M22,MAX($D$22:M22)+1))","v":0},{"$f":"IF(O21=FALSE,0,IF(N22<>0,N22,MAX($D$22:N22)+1))","v":0},{"$f":"IF(P21=FALSE,0,IF(O22<>0,O22,MAX($D$22:O22)+1))","v":0},{"$f":"IF(Q21=FALSE,0,IF(P22<>0,P22,MAX($D$22:P22)+1))","v":0},{"$f":"IF(R21=FALSE,0,IF(Q22<>0,Q22,MAX($D$22:Q22)+1))","v":0},{"$f":"IF(S21=FALSE,0,IF(R22<>0,R22,MAX($D$22:R22)+1))","v":0},{"$f":"IF(T21=FALSE,0,IF(S22<>0,S22,MAX($D$22:S22)+1))","v":0},{"$f":"IF(U21=FALSE,0,IF(T22<>0,T22,MAX($D$22:T22)+1))","v":0},{"$f":"IF(V21=FALSE,0,IF(U22<>0,U22,MAX($D$22:U22)+1))","v":0},{"$f":"IF(W21=FALSE,0,IF(V22<>0,V22,MAX($D$22:V22)+1))","v":0},{"$f":"IF(X21=FALSE,0,IF(W22<>0,W22,MAX($D$22:W22)+1))","v":0},{"$f":"IF(Y21=FALSE,0,IF(X22<>0,X22,MAX($D$22:X22)+1))","v":0},{"$f":"IF(Z21=FALSE,0,IF(Y22<>0,Y22,MAX($D$22:Y22)+1))","v":0},{"$f":"IF(AA21=FALSE,0,IF(Z22<>0,Z22,MAX($D$22:Z22)+1))","v":0},{"$f":"IF(AB21=FALSE,0,IF(AA22<>0,AA22,MAX($D$22:AA22)+1))","v":0},{"$f":"IF(AC21=FALSE,0,IF(AB22<>0,AB22,MAX($D$22:AB22)+1))","v":0},{"$f":"IF(AD21=FALSE,0,IF(AC22<>0,AC22,MAX($D$22:AC22)+1))","v":0},{"$f":"IF(AE21=FALSE,0,IF(AD22<>0,AD22,MAX($D$22:AD22)+1))","v":0},{"$f":"IF(AF21=FALSE,0,IF(AE22<>0,AE22,MAX($D$22:AE22)+1))","v":0},{"$f":"IF(AG21=FALSE,0,IF(AF22<>0,AF22,MAX($D$22:AF22)+1))","v":0},{"$f":"IF(AH21=FALSE,0,IF(AG22<>0,AG22,MAX($D$22:AG22)+1))","v":0},{"$f":"IF(AI21=FALSE,0,IF(AH22<>0,AH22,MAX($D$22:AH22)+1))","v":0},{"$f":"IF(AJ21=FALSE,0,IF(AI22<>0,AI22,MAX($D$22:AI22)+1))","v":0},{"$f":"IF(AK21=FALSE,0,IF(AJ22<>0,AJ22,MAX($D$22:AJ22)+1))","v":0},{"$f":"IF(AL21=FALSE,0,IF(AK22<>0,AK22,MAX($D$22:AK22)+1))","v":0},{"$f":"IF(AM21=FALSE,0,IF(AL22<>0,AL22,MAX($D$22:AL22)+1))","v":0},{"$f":"IF(AN21=FALSE,0,IF(AM22<>0,AM22,MAX($D$22:AM22)+1))","v":0},{"$f":"IF(AO21=FALSE,0,IF(AN22<>0,AN22,MAX($D$22:AN22)+1))","v":0},{"$f":"IF(AP21=FALSE,0,IF(AO22<>0,AO22,MAX($D$22:AO22)+1))","v":0},{"$f":"IF(AQ21=FALSE,0,IF(AP22<>0,AP22,MAX($D$22:AP22)+1))","v":0},{"$f":"IF(AR21=FALSE,0,IF(AQ22<>0,AQ22,MAX($D$22:AQ22)+1))","v":0},{"$f":"IF(AS21=FALSE,0,IF(AR22<>0,AR22,MAX($D$22:AR22)+1))","v":0},{"$f":"IF(AT21=FALSE,0,IF(AS22<>0,AS22,MAX($D$22:AS22)+1))","v":0},{"$f":"IF(AU21=FALSE,0,IF(AT22<>0,AT22,MAX($D$22:AT22)+1))","v":0},{"$f":"IF(AV21=FALSE,0,IF(AU22<>0,AU22,MAX($D$22:AU22)+1))","v":0},{"$f":"IF(AW21=FALSE,0,IF(AV22<>0,AV22,MAX($D$22:AV22)+1))","v":0},{"$f":"IF(AX21=FALSE,0,IF(AW22<>0,AW22,MAX($D$22:AW22)+1))","v":0},{"$f":"IF(AY21=FALSE,0,IF(AX22<>0,AX22,MAX($D$22:AX22)+1))","v":0},{"$f":"IF(AZ21=FALSE,0,IF(AY22<>0,AY22,MAX($D$22:AY22)+1))","v":0},{"$f":"IF(BA21=FALSE,0,IF(AZ22<>0,AZ22,MAX($D$22:AZ22)+1))","v":0},{"$f":"IF(BB21=FALSE,0,IF(BA22<>0,BA22,MAX($D$22:BA22)+1))","v":0},{"$f":"IF(BC21=FALSE,0,IF(BB22<>0,BB22,MAX($D$22:BB22)+1))","v":0},{"$f":"IF(BD21=FALSE,0,IF(BC22<>0,BC22,MAX($D$22:BC22)+1))","v":0},{"$f":"IF(BE21=FALSE,0,IF(BD22<>0,BD22,MAX($D$22:BD22)+1))","v":0},{"$f":"IF(BF21=FALSE,0,IF(BE22<>0,BE22,MAX($D$22:BE22)+1))","v":0},{"$f":"IF(BG21=FALSE,0,IF(BF22<>0,BF22,MAX($D$22:BF22)+1))","v":0},{"$f":"IF(BH21=FALSE,0,IF(BG22<>0,BG22,MAX($D$22:BG22)+1))","v":0},{"$f":"IF(BI21=FALSE,0,IF(BH22<>0,BH22,MAX($D$22:BH22)+1))","v":0},{"$f":"IF(BJ21=FALSE,0,IF(BI22<>0,BI22,MAX($D$22:BI22)+1))","v":0},{"$f":"IF(BK21=FALSE,0,IF(BJ22<>0,BJ22,MAX($D$22:BJ22)+1))","v":0},{"$f":"IF(BL21=FALSE,0,IF(BK22<>0,BK22,MAX($D$22:BK22)+1))","v":0},{"$f":"IF(BM21=FALSE,0,IF(BL22<>0,BL22,MAX($D$22:BL22)+1))","v":0},{"$f":"IF(BN21=FALSE,0,IF(BM22<>0,BM22,MAX($D$22:BM22)+1))","v":0},{"$f":"IF(BO21=FALSE,0,IF(BN22<>0,BN22,MAX($D$22:BN22)+1))","v":0},{"$f":"IF(BP21=FALSE,0,IF(BO22<>0,BO22,MAX($D$22:BO22)+1))","v":0},{"$f":"IF(BQ21=FALSE,0,IF(BP22<>0,BP22,MAX($D$22:BP22)+1))","v":0},{"$f":"IF(BR21=FALSE,0,IF(BQ22<>0,BQ22,MAX($D$22:BQ22)+1))","v":0},{"$f":"IF(BS21=FALSE,0,IF(BR22<>0,BR22,MAX($D$22:BR22)+1))","v":0},{"$f":"IF(BT21=FALSE,0,IF(BS22<>0,BS22,MAX($D$22:BS22)+1))","v":0},{"$f":"IF(BU21=FALSE,0,IF(BT22<>0,BT22,MAX($D$22:BT22)+1))","v":0},{"$f":"IF(BV21=FALSE,0,IF(BU22<>0,BU22,MAX($D$22:BU22)+1))","v":0},{"$f":"IF(BW21=FALSE,0,IF(BV22<>0,BV22,MAX($D$22:BV22)+1))","v":0},{"$f":"IF(BX21=FALSE,0,IF(BW22<>0,BW22,MAX($D$22:BW22)+1))","v":0},{"$f":"IF(BY21=FALSE,0,IF(BX22<>0,BX22,MAX($D$22:BX22)+1))","v":0},{"$f":"IF(BZ21=FALSE,0,IF(BY22<>0,BY22,MAX($D$22:BY22)+1))","v":0},{"$f":"IF(CA21=FALSE,0,IF(BZ22<>0,BZ22,MAX($D$22:BZ22)+1))","v":0},{"$f":"IF(CB21=FALSE,0,IF(CA22<>0,CA22,MAX($D$22:CA22)+1))","v":0},{"$f":"IF(CC21=FALSE,0,IF(CB22<>0,CB22,MAX($D$22:CB22)+1))","v":0},{"$f":"IF(CD21=FALSE,0,IF(CC22<>0,CC22,MAX($D$22:CC22)+1))","v":0},{"$f":"IF(CE21=FALSE,0,IF(CD22<>0,CD22,MAX($D$22:CD22)+1))","v":0},{"$f":"IF(CF21=FALSE,0,IF(CE22<>0,CE22,MAX($D$22:CE22)+1))","v":0},{"$f":"IF(CG21=FALSE,0,IF(CF22<>0,CF22,MAX($D$22:CF22)+1))","v":0},{"$f":"IF(CH21=FALSE,0,IF(CG22<>0,CG22,MAX($D$22:CG22)+1))","v":0},{"$f":"IF(CI21=FALSE,0,IF(CH22<>0,CH22,MAX($D$22:CH22)+1))","v":0},{"$f":"IF(CJ21=FALSE,0,IF(CI22<>0,CI22,MAX($D$22:CI22)+1))","v":0},{"$f":"IF(CK21=FALSE,0,IF(CJ22<>0,CJ22,MAX($D$22:CJ22)+1))","v":0},{"$f":"IF(CL21=FALSE,0,IF(CK22<>0,CK22,MAX($D$22:CK22)+1))","v":0},{"$f":"IF(CM21=FALSE,0,IF(CL22<>0,CL22,MAX($D$22:CL22)+1))","v":0},{"$f":"IF(CN21=FALSE,0,IF(CM22<>0,CM22,MAX($D$22:CM22)+1))","v":0},{"$f":"IF(CO21=FALSE,0,IF(CN22<>0,CN22,MAX($D$22:CN22)+1))","v":0},{"$f":"IF(CP21=FALSE,0,IF(CO22<>0,CO22,MAX($D$22:CO22)+1))","v":0},{"$f":"IF(CQ21=FALSE,0,IF(CP22<>0,CP22,MAX($D$22:CP22)+1))","v":0},{"$f":"IF(CR21=FALSE,0,IF(CQ22<>0,CQ22,MAX($D$22:CQ22)+1))","v":0},{"$f":"IF(CS21=FALSE,0,IF(CR22<>0,CR22,MAX($D$22:CR22)+1))","v":0},{"$f":"IF(CT21=FALSE,0,IF(CS22<>0,CS22,MAX($D$22:CS22)+1))","v":0},{"$f":"IF(CU21=FALSE,0,IF(CT22<>0,CT22,MAX($D$22:CT22)+1))","v":0},{"$f":"IF(CV21=FALSE,0,IF(CU22<>0,CU22,MAX($D$22:CU22)+1))","v":0},{"$f":"IF(CW21=FALSE,0,IF(CV22<>0,CV22,MAX($D$22:CV22)+1))","v":0},{"$f":"IF(CX21=FALSE,0,IF(CW22<>0,CW22,MAX($D$22:CW22)+1))","v":0}]
[null,"Total upfront investment cost for given investment/refurb",null,null,null,null,{"$f":"IF(G21=TRUE,SUMIF($G$22:$CX$22,G22,$G$13:$CY$13),0)","v":0},{"$f":"IF(H21=TRUE,SUMIF($G$22:$CX$22,H22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W21=TRUE,SUMIF($G$22:$CX$22,W22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC21=TRUE,SUMIF($G$22:$CX$22,BC22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CI21=TRUE,SUMIF($G$22:$CX$22,CI22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC"]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),D20*1000)/1000,0)","v":0}]
[null,"Annualised payment - additional investment or refurbishments","£000s",0,0,0,{"$f":"IFERROR(IF(G15=FALSE,0,IF(G21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),G23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(H15=FALSE,0,IF(H21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),H23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(I15=FALSE,0,IF(I21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),I23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(J15=FALSE,0,IF(J21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),J23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(K15=FALSE,0,IF(K21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),K23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(L15=FALSE,0,IF(L21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),L23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(M15=FALSE,0,IF(M21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),M23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(N15=FALSE,0,IF(N21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),N23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(O15=FALSE,0,IF(O21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),O23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(P15=FALSE,0,IF(P21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),P23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Q15=FALSE,0,IF(Q21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),Q23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(R15=FALSE,0,IF(R21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),R23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(S15=FALSE,0,IF(S21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),S23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(T15=FALSE,0,IF(T21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),T23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(U15=FALSE,0,IF(U21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),U23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(V15=FALSE,0,IF(V21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),V23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(W15=FALSE,0,IF(W21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),W23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(X15=FALSE,0,IF(X21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),X23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Y15=FALSE,0,IF(Y21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),Y23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Z15=FALSE,0,IF(Z21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),Z23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AA15=FALSE,0,IF(AA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AB15=FALSE,0,IF(AB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AC15=FALSE,0,IF(AC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AD15=FALSE,0,IF(AD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AE15=FALSE,0,IF(AE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AF15=FALSE,0,IF(AF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AG15=FALSE,0,IF(AG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AH15=FALSE,0,IF(AH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AI15=FALSE,0,IF(AI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AJ15=FALSE,0,IF(AJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AK15=FALSE,0,IF(AK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AL15=FALSE,0,IF(AL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AM15=FALSE,0,IF(AM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AN15=FALSE,0,IF(AN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AO15=FALSE,0,IF(AO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AP15=FALSE,0,IF(AP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AQ15=FALSE,0,IF(AQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AR15=FALSE,0,IF(AR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AS15=FALSE,0,IF(AS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AT15=FALSE,0,IF(AT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AU15=FALSE,0,IF(AU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AV15=FALSE,0,IF(AV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AW15=FALSE,0,IF(AW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AX15=FALSE,0,IF(AX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AY15=FALSE,0,IF(AY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AZ15=FALSE,0,IF(AZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),AZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BA15=FALSE,0,IF(BA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BB15=FALSE,0,IF(BB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BC15=FALSE,0,IF(BC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BD15=FALSE,0,IF(BD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BE15=FALSE,0,IF(BE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BF15=FALSE,0,IF(BF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BG15=FALSE,0,IF(BG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BH15=FALSE,0,IF(BH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BI15=FALSE,0,IF(BI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BJ15=FALSE,0,IF(BJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BK15=FALSE,0,IF(BK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BL15=FALSE,0,IF(BL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BM15=FALSE,0,IF(BM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BN15=FALSE,0,IF(BN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BO15=FALSE,0,IF(BO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BP15=FALSE,0,IF(BP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BQ15=FALSE,0,IF(BQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BR15=FALSE,0,IF(BR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BS15=FALSE,0,IF(BS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BT15=FALSE,0,IF(BT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BU15=FALSE,0,IF(BU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BV15=FALSE,0,IF(BV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BW15=FALSE,0,IF(BW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BX15=FALSE,0,IF(BX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BY15=FALSE,0,IF(BY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BZ15=FALSE,0,IF(BZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),BZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CA15=FALSE,0,IF(CA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CB15=FALSE,0,IF(CB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CC15=FALSE,0,IF(CC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CD15=FALSE,0,IF(CD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CE15=FALSE,0,IF(CE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CF15=FALSE,0,IF(CF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CG15=FALSE,0,IF(CG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CH15=FALSE,0,IF(CH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CI15=FALSE,0,IF(CI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CJ15=FALSE,0,IF(CJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CK15=FALSE,0,IF(CK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CL15=FALSE,0,IF(CL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CM15=FALSE,0,IF(CM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CN15=FALSE,0,IF(CN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CO15=FALSE,0,IF(CO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CP15=FALSE,0,IF(CP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CQ15=FALSE,0,IF(CQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CR15=FALSE,0,IF(CR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CS15=FALSE,0,IF(CS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CT15=FALSE,0,IF(CT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CU15=FALSE,0,IF(CU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CV15=FALSE,0,IF(CV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CW15=FALSE,0,IF(CW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CX15=FALSE,0,IF(CX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CY15=FALSE,0,IF(CY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$F$26:$F$28),CY23*1000)/1000,0)),0)","v":0}]
[null,"Cumulative annualised payment","£000s",0,0,0,{"$f":"IF(G27=0,F28,IF(F27=G27,F28,F28+G27))","v":0},{"$f":"IF(H27=0,G28,IF(G27=H27,G28,G28+H27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT27=0,BS28,IF(BS27=BT27,BS28,BS28+BT27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual value (taking into account installation year)","£000s",{"$f":"IF(D15=FALSE,0,IF(D28=0,$D$26,D28))","v":0},{"$f":"IF(E15=FALSE,0,IF(E28=0,$D$26,E28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ15=FALSE,0,IF(BQ28=0,$D$26,BQ28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted annual value","£000s",{"$f":"D29*D$7","v":0},{"$f":"E29*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ29*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Capital (finance)"]
[null,"Financing costs (when entered manually)","£000s",{"$f":"'Data Input - BAU'!H39","v":0},{"$f":"'Data Input - BAU'!I39","v":0},{"$f":"'Data Input - BAU'!J39","v":0},{"$f":"'Data Input - BAU'!K39","v":0},{"$f":"'Data Input - BAU'!L39","v":0},{"$f":"'Data Input - BAU'!M39","v":0},{"$f":"'Data Input - BAU'!N39","v":0},{"$f":"'Data Input - BAU'!O39","v":0},{"$f":"'Data Input - BAU'!P39","v":0},{"$f":"'Data Input - BAU'!Q39","v":0},{"$f":"'Data Input - BAU'!R39","v":0},{"$f":"'Data Input - BAU'!S39","v":0},{"$f":"'Data Input - BAU'!T39","v":0},{"$f":"'Data Input - BAU'!U39","v":0},{"$f":"'Data Input - BAU'!V39","v":0},{"$f":"'Data Input - BAU'!W39","v":0},{"$f":"'Data Input - BAU'!X39","v":0},{"$f":"'Data Input - BAU'!Y39","v":0},{"$f":"'Data Input - BAU'!Z39","v":0},{"$f":"'Data Input - BAU'!AA39","v":0},{"$f":"'Data Input - BAU'!AB39","v":0},{"$f":"'Data Input - BAU'!AC39","v":0},{"$f":"'Data Input - BAU'!AD39","v":0},{"$f":"'Data Input - BAU'!AE39","v":0},{"$f":"'Data Input - BAU'!AF39","v":0},{"$f":"'Data Input - BAU'!AG39","v":0},{"$f":"'Data Input - BAU'!AH39","v":0},{"$f":"'Data Input - BAU'!AI39","v":0},{"$f":"'Data Input - BAU'!AJ39","v":0},{"$f":"'Data Input - BAU'!AK39","v":0},{"$f":"'Data Input - BAU'!AL39","v":0},{"$f":"'Data Input - BAU'!AM39","v":0},{"$f":"'Data Input - BAU'!AN39","v":0},{"$f":"'Data Input - BAU'!AO39","v":0},{"$f":"'Data Input - BAU'!AP39","v":0},{"$f":"'Data Input - BAU'!AQ39","v":0},{"$f":"'Data Input - BAU'!AR39","v":0},{"$f":"'Data Input - BAU'!AS39","v":0},{"$f":"'Data Input - BAU'!AT39","v":0},{"$f":"'Data Input - BAU'!AU39","v":0},{"$f":"'Data Input - BAU'!AV39","v":0},{"$f":"'Data Input - BAU'!AW39","v":0},{"$f":"'Data Input - BAU'!AX39","v":0},{"$f":"'Data Input - BAU'!AY39","v":0},{"$f":"'Data Input - BAU'!AZ39","v":0},{"$f":"'Data Input - BAU'!BA39","v":0},{"$f":"'Data Input - BAU'!BB39","v":0},{"$f":"'Data Input - BAU'!BC39","v":0},{"$f":"'Data Input - BAU'!BD39","v":0},{"$f":"'Data Input - BAU'!BE39","v":0},{"$f":"'Data Input - BAU'!BF39","v":0},{"$f":"'Data Input - BAU'!BG39","v":0},{"$f":"'Data Input - BAU'!BH39","v":0},{"$f":"'Data Input - BAU'!BI39","v":0},{"$f":"'Data Input - BAU'!BJ39","v":0},{"$f":"'Data Input - BAU'!BK39","v":0},{"$f":"'Data Input - BAU'!BL39","v":0},{"$f":"'Data Input - BAU'!BM39","v":0},{"$f":"'Data Input - BAU'!BN39","v":0},{"$f":"'Data Input - BAU'!BO39","v":0},{"$f":"'Data Input - BAU'!BP39","v":0},{"$f":"'Data Input - BAU'!BQ39","v":0},{"$f":"'Data Input - BAU'!BR39","v":0},{"$f":"'Data Input - BAU'!BS39","v":0},{"$f":"'Data Input - BAU'!BT39","v":0},{"$f":"'Data Input - BAU'!BU39","v":0},{"$f":"'Data Input - BAU'!BV39","v":0},{"$f":"'Data Input - BAU'!BW39","v":0},{"$f":"'Data Input - BAU'!BX39","v":0},{"$f":"'Data Input - BAU'!BY39","v":0},{"$f":"'Data Input - BAU'!BZ39","v":0},{"$f":"'Data Input - BAU'!CA39","v":0},{"$f":"'Data Input - BAU'!CB39","v":0},{"$f":"'Data Input - BAU'!CC39","v":0},{"$f":"'Data Input - BAU'!CD39","v":0},{"$f":"'Data Input - BAU'!CE39","v":0},{"$f":"'Data Input - BAU'!CF39","v":0},{"$f":"'Data Input - BAU'!CG39","v":0},{"$f":"'Data Input - BAU'!CH39","v":0},{"$f":"'Data Input - BAU'!CI39","v":0},{"$f":"'Data Input - BAU'!CJ39","v":0},{"$f":"'Data Input - BAU'!CK39","v":0},{"$f":"'Data Input - BAU'!CL39","v":0},{"$f":"'Data Input - BAU'!CM39","v":0},{"$f":"'Data Input - BAU'!CN39","v":0},{"$f":"'Data Input - BAU'!CO39","v":0},{"$f":"'Data Input - BAU'!CP39","v":0},{"$f":"'Data Input - BAU'!CQ39","v":0},{"$f":"'Data Input - BAU'!CR39","v":0},{"$f":"'Data Input - BAU'!CS39","v":0},{"$f":"'Data Input - BAU'!CT39","v":0},{"$f":"'Data Input - BAU'!CU39","v":0},{"$f":"'Data Input - BAU'!CV39","v":0},{"$f":"'Data Input - BAU'!CW39","v":0},{"$f":"'Data Input - BAU'!CX39","v":0},{"$f":"'Data Input - BAU'!CY39","v":0},{"$f":"'Data Input - BAU'!CZ39","v":0},{"$f":"'Data Input - BAU'!DA39","v":0},{"$f":"'Data Input - BAU'!DB39","v":0},{"$f":"'Data Input - BAU'!DC39","v":0}]
[null,"Discounted financing","£000s",{"$f":"D33*D$7","v":0},{"$f":"E33*E$7","v":0},{"$f":"F33*F$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ33*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",D34+D13,D30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",E34+E13,E30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",F34+F13,F30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",G34+G13,G30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",H34+H13,H30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",I34+I13,I30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",J34+J13,J30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",K34+K13,K30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",L34+L13,L30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",M34+M13,M30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",N34+N13,N30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",O34+O13,O30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",P34+P13,P30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Q34+Q13,Q30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",R34+R13,R30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",S34+S13,S30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",T34+T13,T30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",U34+U13,U30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",V34+V13,V30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",W34+W13,W30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",X34+X13,X30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Y34+Y13,Y30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Z34+Z13,Z30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AA34+AA13,AA30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AB34+AB13,AB30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AC34+AC13,AC30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AD34+AD13,AD30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AE34+AE13,AE30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AF34+AF13,AF30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AG34+AG13,AG30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AH34+AH13,AH30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AI34+AI13,AI30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AJ34+AJ13,AJ30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AK34+AK13,AK30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AL34+AL13,AL30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AM34+AM13,AM30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AN34+AN13,AN30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AO34+AO13,AO30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AP34+AP13,AP30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AQ34+AQ13,AQ30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AR34+AR13,AR30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AS34+AS13,AS30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AT34+AT13,AT30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AU34+AU13,AU30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AV34+AV13,AV30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AW34+AW13,AW30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AX34+AX13,AX30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AY34+AY13,AY30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AZ34+AZ13,AZ30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BA34+BA13,BA30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BB34+BB13,BB30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BC34+BC13,BC30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BD34+BD13,BD30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BE34+BE13,BE30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BF34+BF13,BF30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BG34+BG13,BG30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BH34+BH13,BH30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BI34+BI13,BI30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BJ34+BJ13,BJ30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BK34+BK13,BK30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BL34+BL13,BL30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BM34+BM13,BM30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BN34+BN13,BN30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BO34+BO13,BO30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BP34+BP13,BP30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BQ34+BQ13,BQ30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BR34+BR13,BR30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BS34+BS13,BS30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BT34+BT13,BT30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BU34+BU13,BU30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BV34+BV13,BV30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BW34+BW13,BW30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BX34+BX13,BX30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BY34+BY13,BY30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BZ34+BZ13,BZ30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CA34+CA13,CA30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CB34+CB13,CB30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CC34+CC13,CC30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CD34+CD13,CD30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CE34+CE13,CE30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CF34+CF13,CF30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CG34+CG13,CG30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CH34+CH13,CH30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CI34+CI13,CI30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CJ34+CJ13,CJ30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CK34+CK13,CK30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CL34+CL13,CL30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CM34+CM13,CM30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CN34+CN13,CN30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CO34+CO13,CO30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CP34+CP13,CP30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CQ34+CQ13,CQ30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CR34+CR13,CR30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CS34+CS13,CS30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CT34+CT13,CT30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CU34+CU13,CU30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CV34+CV13,CV30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CW34+CW13,CW30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CX34+CX13,CX30)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CY34+CY13,CY30)","v":0}]
[]
[null,"Operating costs (non-energy, per annum)"]
[null,"Total Opex","£000s",{"$f":"'Data Input - BAU'!H50","v":16800},{"$f":"'Data Input - BAU'!I50","v":18272.898300000001},{"$f":"'Data Input - BAU'!J50","v":18379.212103271901},{"$f":"'Data Input - BAU'!K50","v":18489.054780615807},{"$f":"'Data Input - BAU'!L50","v":18602.543465948787},{"$f":"'Data Input - BAU'!M50","v":18719.799181214024},{"$f":"'Data Input - BAU'!N50","v":18840.946965436062},{"$f":"'Data Input - BAU'!O50","v":18966.11600805978},{"$f":"'Data Input - BAU'!P50","v":19095.439786715309},{"$f":"'Data Input - BAU'!Q50","v":19229.056209555751},{"$f":"'Data Input - BAU'!R50","v":19367.107762319534},{"$f":"'Data Input - BAU'!S50","v":19509.741660274209},{"$f":"'Data Input - BAU'!T50","v":19657.110005203689},{"$f":"'Data Input - BAU'!U50","v":19809.369947606414},{"$f":"'Data Input - BAU'!V50","v":19966.683854277315},{"$f":"'Data Input - BAU'!W50","v":20129.219481452343},{"$f":"'Data Input - BAU'!X50","v":20297.15015370019},{"$f":"'Data Input - BAU'!Y50","v":20470.654948751959},{"$f":"'Data Input - BAU'!Z50","v":20649.918888465883},{"$f":"'Data Input - BAU'!AA50","v":0},{"$f":"'Data Input - BAU'!AB50","v":0},{"$f":"'Data Input - BAU'!AC50","v":0},{"$f":"'Data Input - BAU'!AD50","v":0},{"$f":"'Data Input - BAU'!AE50","v":0},{"$f":"'Data Input - BAU'!AF50","v":0},{"$f":"'Data Input - BAU'!AG50","v":0},{"$f":"'Data Input - BAU'!AH50","v":0},{"$f":"'Data Input - BAU'!AI50","v":0},{"$f":"'Data Input - BAU'!AJ50","v":0},{"$f":"'Data Input - BAU'!AK50","v":0},{"$f":"'Data Input - BAU'!AL50","v":0},{"$f":"'Data Input - BAU'!AM50","v":0},{"$f":"'Data Input - BAU'!AN50","v":0},{"$f":"'Data Input - BAU'!AO50","v":0},{"$f":"'Data Input - BAU'!AP50","v":0},{"$f":"'Data Input - BAU'!AQ50","v":0},{"$f":"'Data Input - BAU'!AR50","v":0},{"$f":"'Data Input - BAU'!AS50","v":0},{"$f":"'Data Input - BAU'!AT50","v":0},{"$f":"'Data Input - BAU'!AU50","v":0},{"$f":"'Data Input - BAU'!AV50","v":0},{"$f":"'Data Input - BAU'!AW50","v":0},{"$f":"'Data Input - BAU'!AX50","v":0},{"$f":"'Data Input - BAU'!AY50","v":0},{"$f":"'Data Input - BAU'!AZ50","v":0},{"$f":"'Data Input - BAU'!BA50","v":0},{"$f":"'Data Input - BAU'!BB50","v":0},{"$f":"'Data Input - BAU'!BC50","v":0},{"$f":"'Data Input - BAU'!BD50","v":0},{"$f":"'Data Input - BAU'!BE50","v":0},{"$f":"'Data Input - BAU'!BF50","v":0},{"$f":"'Data Input - BAU'!BG50","v":0},{"$f":"'Data Input - BAU'!BH50","v":0},{"$f":"'Data Input - BAU'!BI50","v":0},{"$f":"'Data Input - BAU'!BJ50","v":0},{"$f":"'Data Input - BAU'!BK50","v":0},{"$f":"'Data Input - BAU'!BL50","v":0},{"$f":"'Data Input - BAU'!BM50","v":0},{"$f":"'Data Input - BAU'!BN50","v":0},{"$f":"'Data Input - BAU'!BO50","v":0},{"$f":"'Data Input - BAU'!BP50","v":0},{"$f":"'Data Input - BAU'!BQ50","v":0},{"$f":"'Data Input - BAU'!BR50","v":0},{"$f":"'Data Input - BAU'!BS50","v":0},{"$f":"'Data Input - BAU'!BT50","v":0},{"$f":"'Data Input - BAU'!BU50","v":0},{"$f":"'Data Input - BAU'!BV50","v":0},{"$f":"'Data Input - BAU'!BW50","v":0},{"$f":"'Data Input - BAU'!BX50","v":0},{"$f":"'Data Input - BAU'!BY50","v":0},{"$f":"'Data Input - BAU'!BZ50","v":0},{"$f":"'Data Input - BAU'!CA50","v":0},{"$f":"'Data Input - BAU'!CB50","v":0},{"$f":"'Data Input - BAU'!CC50","v":0},{"$f":"'Data Input - BAU'!CD50","v":0},{"$f":"'Data Input - BAU'!CE50","v":0},{"$f":"'Data Input - BAU'!CF50","v":0},{"$f":"'Data Input - BAU'!CG50","v":0},{"$f":"'Data Input - BAU'!CH50","v":0},{"$f":"'Data Input - BAU'!CI50","v":0},{"$f":"'Data Input - BAU'!CJ50","v":0},{"$f":"'Data Input - BAU'!CK50","v":0},{"$f":"'Data Input - BAU'!CL50","v":0},{"$f":"'Data Input - BAU'!CM50","v":0},{"$f":"'Data Input - BAU'!CN50","v":0},{"$f":"'Data Input - BAU'!CO50","v":0},{"$f":"'Data Input - BAU'!CP50","v":0},{"$f":"'Data Input - BAU'!CQ50","v":0},{"$f":"'Data Input - BAU'!CR50","v":0},{"$f":"'Data Input - BAU'!CS50","v":0},{"$f":"'Data Input - BAU'!CT50","v":0},{"$f":"'Data Input - BAU'!CU50","v":0},{"$f":"'Data Input - BAU'!CV50","v":0},{"$f":"'Data Input - BAU'!CW50","v":0},{"$f":"'Data Input - BAU'!CX50","v":0},{"$f":"'Data Input - BAU'!CY50","v":0},{"$f":"'Data Input - BAU'!CZ50","v":0},{"$f":"'Data Input - BAU'!DA50","v":0},{"$f":"'Data Input - BAU'!DB50","v":0},{"$f":"'Data Input - BAU'!DC50","v":0}]
[null,"Discounted total opex","£000s",{"$f":"D39*D$7","v":16800},{"$f":"E39*E$7","v":17654.974202898553},17157.191162708023,16676.068094072903,16211.041918825933,15761.568599562379,15327.122495750436,14907.195741615669,14501.297645063181,14108.954106926078,13729.707059852884,13363.113926169772,13008.747094075936,12666.1934115522,12335.053697383784,12014.942268718565,11705.486484601606,11406.326304945725,11117.113864416093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ39*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Waste output (annual amount generated"]
[null,"Total","£000s",{"$f":"'Data Input - BAU'!H79","v":0},{"$f":"'Data Input - BAU'!I79","v":0},{"$f":"'Data Input - BAU'!J79","v":0},{"$f":"'Data Input - BAU'!K79","v":0},{"$f":"'Data Input - BAU'!L79","v":0},{"$f":"'Data Input - BAU'!M79","v":0},{"$f":"'Data Input - BAU'!N79","v":0},{"$f":"'Data Input - BAU'!O79","v":0},{"$f":"'Data Input - BAU'!P79","v":0},{"$f":"'Data Input - BAU'!Q79","v":0},{"$f":"'Data Input - BAU'!R79","v":0},{"$f":"'Data Input - BAU'!S79","v":0},{"$f":"'Data Input - BAU'!T79","v":0},{"$f":"'Data Input - BAU'!U79","v":0},{"$f":"'Data Input - BAU'!V79","v":0},{"$f":"'Data Input - BAU'!W79","v":0},{"$f":"'Data Input - BAU'!X79","v":0},{"$f":"'Data Input - BAU'!Y79","v":0},{"$f":"'Data Input - BAU'!Z79","v":0},{"$f":"'Data Input - BAU'!AA79","v":0},{"$f":"'Data Input - BAU'!AB79","v":0},{"$f":"'Data Input - BAU'!AC79","v":0},{"$f":"'Data Input - BAU'!AD79","v":0},{"$f":"'Data Input - BAU'!AE79","v":0},{"$f":"'Data Input - BAU'!AF79","v":0},{"$f":"'Data Input - BAU'!AG79","v":0},{"$f":"'Data Input - BAU'!AH79","v":0},{"$f":"'Data Input - BAU'!AI79","v":0},{"$f":"'Data Input - BAU'!AJ79","v":0},{"$f":"'Data Input - BAU'!AK79","v":0},{"$f":"'Data Input - BAU'!AL79","v":0},{"$f":"'Data Input - BAU'!AM79","v":0},{"$f":"'Data Input - BAU'!AN79","v":0},{"$f":"'Data Input - BAU'!AO79","v":0},{"$f":"'Data Input - BAU'!AP79","v":0},{"$f":"'Data Input - BAU'!AQ79","v":0},{"$f":"'Data Input - BAU'!AR79","v":0},{"$f":"'Data Input - BAU'!AS79","v":0},{"$f":"'Data Input - BAU'!AT79","v":0},{"$f":"'Data Input - BAU'!AU79","v":0},{"$f":"'Data Input - BAU'!AV79","v":0},{"$f":"'Data Input - BAU'!AW79","v":0},{"$f":"'Data Input - BAU'!AX79","v":0},{"$f":"'Data Input - BAU'!AY79","v":0},{"$f":"'Data Input - BAU'!AZ79","v":0},{"$f":"'Data Input - BAU'!BA79","v":0},{"$f":"'Data Input - BAU'!BB79","v":0},{"$f":"'Data Input - BAU'!BC79","v":0},{"$f":"'Data Input - BAU'!BD79","v":0},{"$f":"'Data Input - BAU'!BE79","v":0},{"$f":"'Data Input - BAU'!BF79","v":0},{"$f":"'Data Input - BAU'!BG79","v":0},{"$f":"'Data Input - BAU'!BH79","v":0},{"$f":"'Data Input - BAU'!BI79","v":0},{"$f":"'Data Input - BAU'!BJ79","v":0},{"$f":"'Data Input - BAU'!BK79","v":0},{"$f":"'Data Input - BAU'!BL79","v":0},{"$f":"'Data Input - BAU'!BM79","v":0},{"$f":"'Data Input - BAU'!BN79","v":0},{"$f":"'Data Input - BAU'!BO79","v":0},{"$f":"'Data Input - BAU'!BP79","v":0},{"$f":"'Data Input - BAU'!BQ79","v":0},{"$f":"'Data Input - BAU'!BR79","v":0},{"$f":"'Data Input - BAU'!BS79","v":0},{"$f":"'Data Input - BAU'!BT79","v":0},{"$f":"'Data Input - BAU'!BU79","v":0},{"$f":"'Data Input - BAU'!BV79","v":0},{"$f":"'Data Input - BAU'!BW79","v":0},{"$f":"'Data Input - BAU'!BX79","v":0},{"$f":"'Data Input - BAU'!BY79","v":0},{"$f":"'Data Input - BAU'!BZ79","v":0},{"$f":"'Data Input - BAU'!CA79","v":0},{"$f":"'Data Input - BAU'!CB79","v":0},{"$f":"'Data Input - BAU'!CC79","v":0},{"$f":"'Data Input - BAU'!CD79","v":0},{"$f":"'Data Input - BAU'!CE79","v":0},{"$f":"'Data Input - BAU'!CF79","v":0},{"$f":"'Data Input - BAU'!CG79","v":0},{"$f":"'Data Input - BAU'!CH79","v":0},{"$f":"'Data Input - BAU'!CI79","v":0},{"$f":"'Data Input - BAU'!CJ79","v":0},{"$f":"'Data Input - BAU'!CK79","v":0},{"$f":"'Data Input - BAU'!CL79","v":0},{"$f":"'Data Input - BAU'!CM79","v":0},{"$f":"'Data Input - BAU'!CN79","v":0},{"$f":"'Data Input - BAU'!CO79","v":0},{"$f":"'Data Input - BAU'!CP79","v":0},{"$f":"'Data Input - BAU'!CQ79","v":0},{"$f":"'Data Input - BAU'!CR79","v":0},{"$f":"'Data Input - BAU'!CS79","v":0},{"$f":"'Data Input - BAU'!CT79","v":0},{"$f":"'Data Input - BAU'!CU79","v":0},{"$f":"'Data Input - BAU'!CV79","v":0},{"$f":"'Data Input - BAU'!CW79","v":0},{"$f":"'Data Input - BAU'!CX79","v":0},{"$f":"'Data Input - BAU'!CY79","v":0},{"$f":"'Data Input - BAU'!CZ79","v":0},{"$f":"'Data Input - BAU'!DA79","v":0},{"$f":"'Data Input - BAU'!DB79","v":0},{"$f":"'Data Input - BAU'!DC79","v":0}]
[null,"Discounted total waste cost","£000s",{"$f":"D43*D$7","v":0},{"$f":"E43*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ43*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Consumption"]
[null,"Total","£000s",{"$f":"'Data Input - BAU'!H100","v":0},{"$f":"'Data Input - BAU'!I100","v":0},{"$f":"'Data Input - BAU'!J100","v":0},{"$f":"'Data Input - BAU'!K100","v":0},{"$f":"'Data Input - BAU'!L100","v":0},{"$f":"'Data Input - BAU'!M100","v":0},{"$f":"'Data Input - BAU'!N100","v":0},{"$f":"'Data Input - BAU'!O100","v":0},{"$f":"'Data Input - BAU'!P100","v":0},{"$f":"'Data Input - BAU'!Q100","v":0},{"$f":"'Data Input - BAU'!R100","v":0},{"$f":"'Data Input - BAU'!S100","v":0},{"$f":"'Data Input - BAU'!T100","v":0},{"$f":"'Data Input - BAU'!U100","v":0},{"$f":"'Data Input - BAU'!V100","v":0},{"$f":"'Data Input - BAU'!W100","v":0},{"$f":"'Data Input - BAU'!X100","v":0},{"$f":"'Data Input - BAU'!Y100","v":0},{"$f":"'Data Input - BAU'!Z100","v":0},{"$f":"'Data Input - BAU'!AA100","v":0},{"$f":"'Data Input - BAU'!AB100","v":0},{"$f":"'Data Input - BAU'!AC100","v":0},{"$f":"'Data Input - BAU'!AD100","v":0},{"$f":"'Data Input - BAU'!AE100","v":0},{"$f":"'Data Input - BAU'!AF100","v":0},{"$f":"'Data Input - BAU'!AG100","v":0},{"$f":"'Data Input - BAU'!AH100","v":0},{"$f":"'Data Input - BAU'!AI100","v":0},{"$f":"'Data Input - BAU'!AJ100","v":0},{"$f":"'Data Input - BAU'!AK100","v":0},{"$f":"'Data Input - BAU'!AL100","v":0},{"$f":"'Data Input - BAU'!AM100","v":0},{"$f":"'Data Input - BAU'!AN100","v":0},{"$f":"'Data Input - BAU'!AO100","v":0},{"$f":"'Data Input - BAU'!AP100","v":0},{"$f":"'Data Input - BAU'!AQ100","v":0},{"$f":"'Data Input - BAU'!AR100","v":0},{"$f":"'Data Input - BAU'!AS100","v":0},{"$f":"'Data Input - BAU'!AT100","v":0},{"$f":"'Data Input - BAU'!AU100","v":0},{"$f":"'Data Input - BAU'!AV100","v":0},{"$f":"'Data Input - BAU'!AW100","v":0},{"$f":"'Data Input - BAU'!AX100","v":0},{"$f":"'Data Input - BAU'!AY100","v":0},{"$f":"'Data Input - BAU'!AZ100","v":0},{"$f":"'Data Input - BAU'!BA100","v":0},{"$f":"'Data Input - BAU'!BB100","v":0},{"$f":"'Data Input - BAU'!BC100","v":0},{"$f":"'Data Input - BAU'!BD100","v":0},{"$f":"'Data Input - BAU'!BE100","v":0},{"$f":"'Data Input - BAU'!BF100","v":0},{"$f":"'Data Input - BAU'!BG100","v":0},{"$f":"'Data Input - BAU'!BH100","v":0},{"$f":"'Data Input - BAU'!BI100","v":0},{"$f":"'Data Input - BAU'!BJ100","v":0},{"$f":"'Data Input - BAU'!BK100","v":0},{"$f":"'Data Input - BAU'!BL100","v":0},{"$f":"'Data Input - BAU'!BM100","v":0},{"$f":"'Data Input - BAU'!BN100","v":0},{"$f":"'Data Input - BAU'!BO100","v":0},{"$f":"'Data Input - BAU'!BP100","v":0},{"$f":"'Data Input - BAU'!BQ100","v":0},{"$f":"'Data Input - BAU'!BR100","v":0},{"$f":"'Data Input - BAU'!BS100","v":0},{"$f":"'Data Input - BAU'!BT100","v":0},{"$f":"'Data Input - BAU'!BU100","v":0},{"$f":"'Data Input - BAU'!BV100","v":0},{"$f":"'Data Input - BAU'!BW100","v":0},{"$f":"'Data Input - BAU'!BX100","v":0},{"$f":"'Data Input - BAU'!BY100","v":0},{"$f":"'Data Input - BAU'!BZ100","v":0},{"$f":"'Data Input - BAU'!CA100","v":0},{"$f":"'Data Input - BAU'!CB100","v":0},{"$f":"'Data Input - BAU'!CC100","v":0},{"$f":"'Data Input - BAU'!CD100","v":0},{"$f":"'Data Input - BAU'!CE100","v":0},{"$f":"'Data Input - BAU'!CF100","v":0},{"$f":"'Data Input - BAU'!CG100","v":0},{"$f":"'Data Input - BAU'!CH100","v":0},{"$f":"'Data Input - BAU'!CI100","v":0},{"$f":"'Data Input - BAU'!CJ100","v":0},{"$f":"'Data Input - BAU'!CK100","v":0},{"$f":"'Data Input - BAU'!CL100","v":0},{"$f":"'Data Input - BAU'!CM100","v":0},{"$f":"'Data Input - BAU'!CN100","v":0},{"$f":"'Data Input - BAU'!CO100","v":0},{"$f":"'Data Input - BAU'!CP100","v":0},{"$f":"'Data Input - BAU'!CQ100","v":0},{"$f":"'Data Input - BAU'!CR100","v":0},{"$f":"'Data Input - BAU'!CS100","v":0},{"$f":"'Data Input - BAU'!CT100","v":0},{"$f":"'Data Input - BAU'!CU100","v":0},{"$f":"'Data Input - BAU'!CV100","v":0},{"$f":"'Data Input - BAU'!CW100","v":0},{"$f":"'Data Input - BAU'!CX100","v":0},{"$f":"'Data Input - BAU'!CY100","v":0},{"$f":"'Data Input - BAU'!CZ100","v":0},{"$f":"'Data Input - BAU'!DA100","v":0},{"$f":"'Data Input - BAU'!DB100","v":0},{"$f":"'Data Input - BAU'!DC100","v":0}]
[null,"Discounted energy consumption","£000s",{"$f":"D47*D$7","v":0},{"$f":"E47*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ47*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Excluding those for which BEIS prices used","£000s",{"$f":"('Data Input - BAU'!H100-SUM('Data Input - BAU'!H92:H97))*Calc_BAU!D$7","v":0},{"$f":"('Data Input - BAU'!I100-SUM('Data Input - BAU'!I92:I97))*Calc_BAU!E$7","v":0},{"$f":"('Data Input - BAU'!J100-SUM('Data Input - BAU'!J92:J97))*Calc_BAU!F$7","v":0},{"$f":"('Data Input - BAU'!K100-SUM('Data Input - BAU'!K92:K97))*Calc_BAU!G$7","v":0},{"$f":"('Data Input - BAU'!L100-SUM('Data Input - BAU'!L92:L97))*Calc_BAU!H$7","v":0},{"$f":"('Data Input - BAU'!M100-SUM('Data Input - BAU'!M92:M97))*Calc_BAU!I$7","v":0},{"$f":"('Data Input - BAU'!N100-SUM('Data Input - BAU'!N92:N97))*Calc_BAU!J$7","v":0},{"$f":"('Data Input - BAU'!O100-SUM('Data Input - BAU'!O92:O97))*Calc_BAU!K$7","v":0},{"$f":"('Data Input - BAU'!P100-SUM('Data Input - BAU'!P92:P97))*Calc_BAU!L$7","v":0},{"$f":"('Data Input - BAU'!Q100-SUM('Data Input - BAU'!Q92:Q97))*Calc_BAU!M$7","v":0},{"$f":"('Data Input - BAU'!R100-SUM('Data Input - BAU'!R92:R97))*Calc_BAU!N$7","v":0},{"$f":"('Data Input - BAU'!S100-SUM('Data Input - BAU'!S92:S97))*Calc_BAU!O$7","v":0},{"$f":"('Data Input - BAU'!T100-SUM('Data Input - BAU'!T92:T97))*Calc_BAU!P$7","v":0},{"$f":"('Data Input - BAU'!U100-SUM('Data Input - BAU'!U92:U97))*Calc_BAU!Q$7","v":0},{"$f":"('Data Input - BAU'!V100-SUM('Data Input - BAU'!V92:V97))*Calc_BAU!R$7","v":0},{"$f":"('Data Input - BAU'!W100-SUM('Data Input - BAU'!W92:W97))*Calc_BAU!S$7","v":0},{"$f":"('Data Input - BAU'!X100-SUM('Data Input - BAU'!X92:X97))*Calc_BAU!T$7","v":0},{"$f":"('Data Input - BAU'!Y100-SUM('Data Input - BAU'!Y92:Y97))*Calc_BAU!U$7","v":0},{"$f":"('Data Input - BAU'!Z100-SUM('Data Input - BAU'!Z92:Z97))*Calc_BAU!V$7","v":0},{"$f":"('Data Input - BAU'!AA100-SUM('Data Input - BAU'!AA92:AA97))*Calc_BAU!W$7","v":0},{"$f":"('Data Input - BAU'!AB100-SUM('Data Input - BAU'!AB92:AB97))*Calc_BAU!X$7","v":0},{"$f":"('Data Input - BAU'!AC100-SUM('Data Input - BAU'!AC92:AC97))*Calc_BAU!Y$7","v":0},{"$f":"('Data Input - BAU'!AD100-SUM('Data Input - BAU'!AD92:AD97))*Calc_BAU!Z$7","v":0},{"$f":"('Data Input - BAU'!AE100-SUM('Data Input - BAU'!AE92:AE97))*Calc_BAU!AA$7","v":0},{"$f":"('Data Input - BAU'!AF100-SUM('Data Input - BAU'!AF92:AF97))*Calc_BAU!AB$7","v":0},{"$f":"('Data Input - BAU'!AG100-SUM('Data Input - BAU'!AG92:AG97))*Calc_BAU!AC$7","v":0},{"$f":"('Data Input - BAU'!AH100-SUM('Data Input - BAU'!AH92:AH97))*Calc_BAU!AD$7","v":0},{"$f":"('Data Input - BAU'!AI100-SUM('Data Input - BAU'!AI92:AI97))*Calc_BAU!AE$7","v":0},{"$f":"('Data Input - BAU'!AJ100-SUM('Data Input - BAU'!AJ92:AJ97))*Calc_BAU!AF$7","v":0},{"$f":"('Data Input - BAU'!AK100-SUM('Data Input - BAU'!AK92:AK97))*Calc_BAU!AG$7","v":0},{"$f":"('Data Input - BAU'!AL100-SUM('Data Input - BAU'!AL92:AL97))*Calc_BAU!AH$7","v":0},{"$f":"('Data Input - BAU'!AM100-SUM('Data Input - BAU'!AM92:AM97))*Calc_BAU!AI$7","v":0},{"$f":"('Data Input - BAU'!AN100-SUM('Data Input - BAU'!AN92:AN97))*Calc_BAU!AJ$7","v":0},{"$f":"('Data Input - BAU'!AO100-SUM('Data Input - BAU'!AO92:AO97))*Calc_BAU!AK$7","v":0},{"$f":"('Data Input - BAU'!AP100-SUM('Data Input - BAU'!AP92:AP97))*Calc_BAU!AL$7","v":0},{"$f":"('Data Input - BAU'!AQ100-SUM('Data Input - BAU'!AQ92:AQ97))*Calc_BAU!AM$7","v":0},{"$f":"('Data Input - BAU'!AR100-SUM('Data Input - BAU'!AR92:AR97))*Calc_BAU!AN$7","v":0},{"$f":"('Data Input - BAU'!AS100-SUM('Data Input - BAU'!AS92:AS97))*Calc_BAU!AO$7","v":0},{"$f":"('Data Input - BAU'!AT100-SUM('Data Input - BAU'!AT92:AT97))*Calc_BAU!AP$7","v":0},{"$f":"('Data Input - BAU'!AU100-SUM('Data Input - BAU'!AU92:AU97))*Calc_BAU!AQ$7","v":0},{"$f":"('Data Input - BAU'!AV100-SUM('Data Input - BAU'!AV92:AV97))*Calc_BAU!AR$7","v":0},{"$f":"('Data Input - BAU'!AW100-SUM('Data Input - BAU'!AW92:AW97))*Calc_BAU!AS$7","v":0},{"$f":"('Data Input - BAU'!AX100-SUM('Data Input - BAU'!AX92:AX97))*Calc_BAU!AT$7","v":0},{"$f":"('Data Input - BAU'!AY100-SUM('Data Input - BAU'!AY92:AY97))*Calc_BAU!AU$7","v":0},{"$f":"('Data Input - BAU'!AZ100-SUM('Data Input - BAU'!AZ92:AZ97))*Calc_BAU!AV$7","v":0},{"$f":"('Data Input - BAU'!BA100-SUM('Data Input - BAU'!BA92:BA97))*Calc_BAU!AW$7","v":0},{"$f":"('Data Input - BAU'!BB100-SUM('Data Input - BAU'!BB92:BB97))*Calc_BAU!AX$7","v":0},{"$f":"('Data Input - BAU'!BC100-SUM('Data Input - BAU'!BC92:BC97))*Calc_BAU!AY$7","v":0},{"$f":"('Data Input - BAU'!BD100-SUM('Data Input - BAU'!BD92:BD97))*Calc_BAU!AZ$7","v":0},{"$f":"('Data Input - BAU'!BE100-SUM('Data Input - BAU'!BE92:BE97))*Calc_BAU!BA$7","v":0},{"$f":"('Data Input - BAU'!BF100-SUM('Data Input - BAU'!BF92:BF97))*Calc_BAU!BB$7","v":0},{"$f":"('Data Input - BAU'!BG100-SUM('Data Input - BAU'!BG92:BG97))*Calc_BAU!BC$7","v":0},{"$f":"('Data Input - BAU'!BH100-SUM('Data Input - BAU'!BH92:BH97))*Calc_BAU!BD$7","v":0},{"$f":"('Data Input - BAU'!BI100-SUM('Data Input - BAU'!BI92:BI97))*Calc_BAU!BE$7","v":0},{"$f":"('Data Input - BAU'!BJ100-SUM('Data Input - BAU'!BJ92:BJ97))*Calc_BAU!BF$7","v":0},{"$f":"('Data Input - BAU'!BK100-SUM('Data Input - BAU'!BK92:BK97))*Calc_BAU!BG$7","v":0},{"$f":"('Data Input - BAU'!BL100-SUM('Data Input - BAU'!BL92:BL97))*Calc_BAU!BH$7","v":0},{"$f":"('Data Input - BAU'!BM100-SUM('Data Input - BAU'!BM92:BM97))*Calc_BAU!BI$7","v":0},{"$f":"('Data Input - BAU'!BN100-SUM('Data Input - BAU'!BN92:BN97))*Calc_BAU!BJ$7","v":0},{"$f":"('Data Input - BAU'!BO100-SUM('Data Input - BAU'!BO92:BO97))*Calc_BAU!BK$7","v":0},{"$f":"('Data Input - BAU'!BP100-SUM('Data Input - BAU'!BP92:BP97))*Calc_BAU!BL$7","v":0},{"$f":"('Data Input - BAU'!BQ100-SUM('Data Input - BAU'!BQ92:BQ97))*Calc_BAU!BM$7","v":0},{"$f":"('Data Input - BAU'!BR100-SUM('Data Input - BAU'!BR92:BR97))*Calc_BAU!BN$7","v":0},{"$f":"('Data Input - BAU'!BS100-SUM('Data Input - BAU'!BS92:BS97))*Calc_BAU!BO$7","v":0},{"$f":"('Data Input - BAU'!BT100-SUM('Data Input - BAU'!BT92:BT97))*Calc_BAU!BP$7","v":0},{"$f":"('Data Input - BAU'!BU100-SUM('Data Input - BAU'!BU92:BU97))*Calc_BAU!BQ$7","v":0},{"$f":"('Data Input - BAU'!BV100-SUM('Data Input - BAU'!BV92:BV97))*Calc_BAU!BR$7","v":0},{"$f":"('Data Input - BAU'!BW100-SUM('Data Input - BAU'!BW92:BW97))*Calc_BAU!BS$7","v":0},{"$f":"('Data Input - BAU'!BX100-SUM('Data Input - BAU'!BX92:BX97))*Calc_BAU!BT$7","v":0},{"$f":"('Data Input - BAU'!BY100-SUM('Data Input - BAU'!BY92:BY97))*Calc_BAU!BU$7","v":0},{"$f":"('Data Input - BAU'!BZ100-SUM('Data Input - BAU'!BZ92:BZ97))*Calc_BAU!BV$7","v":0},{"$f":"('Data Input - BAU'!CA100-SUM('Data Input - BAU'!CA92:CA97))*Calc_BAU!BW$7","v":0},{"$f":"('Data Input - BAU'!CB100-SUM('Data Input - BAU'!CB92:CB97))*Calc_BAU!BX$7","v":0},{"$f":"('Data Input - BAU'!CC100-SUM('Data Input - BAU'!CC92:CC97))*Calc_BAU!BY$7","v":0},{"$f":"('Data Input - BAU'!CD100-SUM('Data Input - BAU'!CD92:CD97))*Calc_BAU!BZ$7","v":0},{"$f":"('Data Input - BAU'!CE100-SUM('Data Input - BAU'!CE92:CE97))*Calc_BAU!CA$7","v":0},{"$f":"('Data Input - BAU'!CF100-SUM('Data Input - BAU'!CF92:CF97))*Calc_BAU!CB$7","v":0},{"$f":"('Data Input - BAU'!CG100-SUM('Data Input - BAU'!CG92:CG97))*Calc_BAU!CC$7","v":0},{"$f":"('Data Input - BAU'!CH100-SUM('Data Input - BAU'!CH92:CH97))*Calc_BAU!CD$7","v":0},{"$f":"('Data Input - BAU'!CI100-SUM('Data Input - BAU'!CI92:CI97))*Calc_BAU!CE$7","v":0},{"$f":"('Data Input - BAU'!CJ100-SUM('Data Input - BAU'!CJ92:CJ97))*Calc_BAU!CF$7","v":0},{"$f":"('Data Input - BAU'!CK100-SUM('Data Input - BAU'!CK92:CK97))*Calc_BAU!CG$7","v":0},{"$f":"('Data Input - BAU'!CL100-SUM('Data Input - BAU'!CL92:CL97))*Calc_BAU!CH$7","v":0},{"$f":"('Data Input - BAU'!CM100-SUM('Data Input - BAU'!CM92:CM97))*Calc_BAU!CI$7","v":0},{"$f":"('Data Input - BAU'!CN100-SUM('Data Input - BAU'!CN92:CN97))*Calc_BAU!CJ$7","v":0},{"$f":"('Data Input - BAU'!CO100-SUM('Data Input - BAU'!CO92:CO97))*Calc_BAU!CK$7","v":0},{"$f":"('Data Input - BAU'!CP100-SUM('Data Input - BAU'!CP92:CP97))*Calc_BAU!CL$7","v":0},{"$f":"('Data Input - BAU'!CQ100-SUM('Data Input - BAU'!CQ92:CQ97))*Calc_BAU!CM$7","v":0},{"$f":"('Data Input - BAU'!CR100-SUM('Data Input - BAU'!CR92:CR97))*Calc_BAU!CN$7","v":0},{"$f":"('Data Input - BAU'!CS100-SUM('Data Input - BAU'!CS92:CS97))*Calc_BAU!CO$7","v":0},{"$f":"('Data Input - BAU'!CT100-SUM('Data Input - BAU'!CT92:CT97))*Calc_BAU!CP$7","v":0},{"$f":"('Data Input - BAU'!CU100-SUM('Data Input - BAU'!CU92:CU97))*Calc_BAU!CQ$7","v":0},{"$f":"('Data Input - BAU'!CV100-SUM('Data Input - BAU'!CV92:CV97))*Calc_BAU!CR$7","v":0},{"$f":"('Data Input - BAU'!CW100-SUM('Data Input - BAU'!CW92:CW97))*Calc_BAU!CS$7","v":0},{"$f":"('Data Input - BAU'!CX100-SUM('Data Input - BAU'!CX92:CX97))*Calc_BAU!CT$7","v":0},{"$f":"('Data Input - BAU'!CY100-SUM('Data Input - BAU'!CY92:CY97))*Calc_BAU!CU$7","v":0},{"$f":"('Data Input - BAU'!CZ100-SUM('Data Input - BAU'!CZ92:CZ97))*Calc_BAU!CV$7","v":0},{"$f":"('Data Input - BAU'!DA100-SUM('Data Input - BAU'!DA92:DA97))*Calc_BAU!CW$7","v":0},{"$f":"('Data Input - BAU'!DB100-SUM('Data Input - BAU'!DB92:DB97))*Calc_BAU!CX$7","v":0},{"$f":"('Data Input - BAU'!DC100-SUM('Data Input - BAU'!DC92:DC97))*Calc_BAU!CY$7","v":0}]
[]
[null,"Environmental impacts"]
[null,"Air pollutant emissions"]
[null,{"$f":"'Data Input - BAU'!D105","v":"NOX Part A Category 6"},"Tonnes pa",{"$f":"'Data Input - BAU'!H105","v":295},{"$f":"'Data Input - BAU'!I105","v":295},{"$f":"'Data Input - BAU'!J105","v":295},{"$f":"'Data Input - BAU'!K105","v":295},{"$f":"'Data Input - BAU'!L105","v":295},{"$f":"'Data Input - BAU'!M105","v":295},{"$f":"'Data Input - BAU'!N105","v":295},{"$f":"'Data Input - BAU'!O105","v":295},{"$f":"'Data Input - BAU'!P105","v":295},{"$f":"'Data Input - BAU'!Q105","v":295},{"$f":"'Data Input - BAU'!R105","v":295},{"$f":"'Data Input - BAU'!S105","v":295},{"$f":"'Data Input - BAU'!T105","v":295},{"$f":"'Data Input - BAU'!U105","v":295},{"$f":"'Data Input - BAU'!V105","v":295},{"$f":"'Data Input - BAU'!W105","v":295},{"$f":"'Data Input - BAU'!X105","v":295},{"$f":"'Data Input - BAU'!Y105","v":295},{"$f":"'Data Input - BAU'!Z105","v":295},{"$f":"'Data Input - BAU'!AA105","v":0},{"$f":"'Data Input - BAU'!AB105","v":0},{"$f":"'Data Input - BAU'!AC105","v":0},{"$f":"'Data Input - BAU'!AD105","v":0},{"$f":"'Data Input - BAU'!AE105","v":0},{"$f":"'Data Input - BAU'!AF105","v":0},{"$f":"'Data Input - BAU'!AG105","v":0},{"$f":"'Data Input - BAU'!AH105","v":0},{"$f":"'Data Input - BAU'!AI105","v":0},{"$f":"'Data Input - BAU'!AJ105","v":0},{"$f":"'Data Input - BAU'!AK105","v":0},{"$f":"'Data Input - BAU'!AL105","v":0},{"$f":"'Data Input - BAU'!AM105","v":0},{"$f":"'Data Input - BAU'!AN105","v":0},{"$f":"'Data Input - BAU'!AO105","v":0},{"$f":"'Data Input - BAU'!AP105","v":0},{"$f":"'Data Input - BAU'!AQ105","v":0},{"$f":"'Data Input - BAU'!AR105","v":0},{"$f":"'Data Input - BAU'!AS105","v":0},{"$f":"'Data Input - BAU'!AT105","v":0},{"$f":"'Data Input - BAU'!AU105","v":0},{"$f":"'Data Input - BAU'!AV105","v":0},{"$f":"'Data Input - BAU'!AW105","v":0},{"$f":"'Data Input - BAU'!AX105","v":0},{"$f":"'Data Input - BAU'!AY105","v":0},{"$f":"'Data Input - BAU'!AZ105","v":0},{"$f":"'Data Input - BAU'!BA105","v":0},{"$f":"'Data Input - BAU'!BB105","v":0},{"$f":"'Data Input - BAU'!BC105","v":0},{"$f":"'Data Input - BAU'!BD105","v":0},{"$f":"'Data Input - BAU'!BE105","v":0},{"$f":"'Data Input - BAU'!BF105","v":0},{"$f":"'Data Input - BAU'!BG105","v":0},{"$f":"'Data Input - BAU'!BH105","v":0},{"$f":"'Data Input - BAU'!BI105","v":0},{"$f":"'Data Input - BAU'!BJ105","v":0},{"$f":"'Data Input - BAU'!BK105","v":0},{"$f":"'Data Input - BAU'!BL105","v":0},{"$f":"'Data Input - BAU'!BM105","v":0},{"$f":"'Data Input - BAU'!BN105","v":0},{"$f":"'Data Input - BAU'!BO105","v":0},{"$f":"'Data Input - BAU'!BP105","v":0},{"$f":"'Data Input - BAU'!BQ105","v":0},{"$f":"'Data Input - BAU'!BR105","v":0},{"$f":"'Data Input - BAU'!BS105","v":0},{"$f":"'Data Input - BAU'!BT105","v":0},{"$f":"'Data Input - BAU'!BU105","v":0},{"$f":"'Data Input - BAU'!BV105","v":0},{"$f":"'Data Input - BAU'!BW105","v":0},{"$f":"'Data Input - BAU'!BX105","v":0},{"$f":"'Data Input - BAU'!BY105","v":0},{"$f":"'Data Input - BAU'!BZ105","v":0},{"$f":"'Data Input - BAU'!CA105","v":0},{"$f":"'Data Input - BAU'!CB105","v":0},{"$f":"'Data Input - BAU'!CC105","v":0},{"$f":"'Data Input - BAU'!CD105","v":0},{"$f":"'Data Input - BAU'!CE105","v":0},{"$f":"'Data Input - BAU'!CF105","v":0},{"$f":"'Data Input - BAU'!CG105","v":0},{"$f":"'Data Input - BAU'!CH105","v":0},{"$f":"'Data Input - BAU'!CI105","v":0},{"$f":"'Data Input - BAU'!CJ105","v":0},{"$f":"'Data Input - BAU'!CK105","v":0},{"$f":"'Data Input - BAU'!CL105","v":0},{"$f":"'Data Input - BAU'!CM105","v":0},{"$f":"'Data Input - BAU'!CN105","v":0},{"$f":"'Data Input - BAU'!CO105","v":0},{"$f":"'Data Input - BAU'!CP105","v":0},{"$f":"'Data Input - BAU'!CQ105","v":0},{"$f":"'Data Input - BAU'!CR105","v":0},{"$f":"'Data Input - BAU'!CS105","v":0},{"$f":"'Data Input - BAU'!CT105","v":0},{"$f":"'Data Input - BAU'!CU105","v":0},{"$f":"'Data Input - BAU'!CV105","v":0},{"$f":"'Data Input - BAU'!CW105","v":0},{"$f":"'Data Input - BAU'!CX105","v":0},{"$f":"'Data Input - BAU'!CY105","v":0},{"$f":"'Data Input - BAU'!CZ105","v":0},{"$f":"'Data Input - BAU'!DA105","v":0},{"$f":"'Data Input - BAU'!DB105","v":0},{"$f":"'Data Input - BAU'!DC105","v":0}]
[null,{"$f":"'Data Input - BAU'!D106","v":"Ammonia"},"Tonnes pa",{"$f":"'Data Input - BAU'!H106","v":23},{"$f":"'Data Input - BAU'!I106","v":23},{"$f":"'Data Input - BAU'!J106","v":23},{"$f":"'Data Input - BAU'!K106","v":23},{"$f":"'Data Input - BAU'!L106","v":23},{"$f":"'Data Input - BAU'!M106","v":23},{"$f":"'Data Input - BAU'!N106","v":23},{"$f":"'Data Input - BAU'!O106","v":23},{"$f":"'Data Input - BAU'!P106","v":23},{"$f":"'Data Input - BAU'!Q106","v":23},{"$f":"'Data Input - BAU'!R106","v":23},{"$f":"'Data Input - BAU'!S106","v":23},{"$f":"'Data Input - BAU'!T106","v":23},{"$f":"'Data Input - BAU'!U106","v":23},{"$f":"'Data Input - BAU'!V106","v":23},{"$f":"'Data Input - BAU'!W106","v":23},{"$f":"'Data Input - BAU'!X106","v":23},{"$f":"'Data Input - BAU'!Y106","v":23},{"$f":"'Data Input - BAU'!Z106","v":23},{"$f":"'Data Input - BAU'!AA106","v":0},{"$f":"'Data Input - BAU'!AB106","v":0},{"$f":"'Data Input - BAU'!AC106","v":0},{"$f":"'Data Input - BAU'!AD106","v":0},{"$f":"'Data Input - BAU'!AE106","v":0},{"$f":"'Data Input - BAU'!AF106","v":0},{"$f":"'Data Input - BAU'!AG106","v":0},{"$f":"'Data Input - BAU'!AH106","v":0},{"$f":"'Data Input - BAU'!AI106","v":0},{"$f":"'Data Input - BAU'!AJ106","v":0},{"$f":"'Data Input - BAU'!AK106","v":0},{"$f":"'Data Input - BAU'!AL106","v":0},{"$f":"'Data Input - BAU'!AM106","v":0},{"$f":"'Data Input - BAU'!AN106","v":0},{"$f":"'Data Input - BAU'!AO106","v":0},{"$f":"'Data Input - BAU'!AP106","v":0},{"$f":"'Data Input - BAU'!AQ106","v":0},{"$f":"'Data Input - BAU'!AR106","v":0},{"$f":"'Data Input - BAU'!AS106","v":0},{"$f":"'Data Input - BAU'!AT106","v":0},{"$f":"'Data Input - BAU'!AU106","v":0},{"$f":"'Data Input - BAU'!AV106","v":0},{"$f":"'Data Input - BAU'!AW106","v":0},{"$f":"'Data Input - BAU'!AX106","v":0},{"$f":"'Data Input - BAU'!AY106","v":0},{"$f":"'Data Input - BAU'!AZ106","v":0},{"$f":"'Data Input - BAU'!BA106","v":0},{"$f":"'Data Input - BAU'!BB106","v":0},{"$f":"'Data Input - BAU'!BC106","v":0},{"$f":"'Data Input - BAU'!BD106","v":0},{"$f":"'Data Input - BAU'!BE106","v":0},{"$f":"'Data Input - BAU'!BF106","v":0},{"$f":"'Data Input - BAU'!BG106","v":0},{"$f":"'Data Input - BAU'!BH106","v":0},{"$f":"'Data Input - BAU'!BI106","v":0},{"$f":"'Data Input - BAU'!BJ106","v":0},{"$f":"'Data Input - BAU'!BK106","v":0},{"$f":"'Data Input - BAU'!BL106","v":0},{"$f":"'Data Input - BAU'!BM106","v":0},{"$f":"'Data Input - BAU'!BN106","v":0},{"$f":"'Data Input - BAU'!BO106","v":0},{"$f":"'Data Input - BAU'!BP106","v":0},{"$f":"'Data Input - BAU'!BQ106","v":0},{"$f":"'Data Input - BAU'!BR106","v":0},{"$f":"'Data Input - BAU'!BS106","v":0},{"$f":"'Data Input - BAU'!BT106","v":0},{"$f":"'Data Input - BAU'!BU106","v":0},{"$f":"'Data Input - BAU'!BV106","v":0},{"$f":"'Data Input - BAU'!BW106","v":0},{"$f":"'Data Input - BAU'!BX106","v":0},{"$f":"'Data Input - BAU'!BY106","v":0},{"$f":"'Data Input - BAU'!BZ106","v":0},{"$f":"'Data Input - BAU'!CA106","v":0},{"$f":"'Data Input - BAU'!CB106","v":0},{"$f":"'Data Input - BAU'!CC106","v":0},{"$f":"'Data Input - BAU'!CD106","v":0},{"$f":"'Data Input - BAU'!CE106","v":0},{"$f":"'Data Input - BAU'!CF106","v":0},{"$f":"'Data Input - BAU'!CG106","v":0},{"$f":"'Data Input - BAU'!CH106","v":0},{"$f":"'Data Input - BAU'!CI106","v":0},{"$f":"'Data Input - BAU'!CJ106","v":0},{"$f":"'Data Input - BAU'!CK106","v":0},{"$f":"'Data Input - BAU'!CL106","v":0},{"$f":"'Data Input - BAU'!CM106","v":0},{"$f":"'Data Input - BAU'!CN106","v":0},{"$f":"'Data Input - BAU'!CO106","v":0},{"$f":"'Data Input - BAU'!CP106","v":0},{"$f":"'Data Input - BAU'!CQ106","v":0},{"$f":"'Data Input - BAU'!CR106","v":0},{"$f":"'Data Input - BAU'!CS106","v":0},{"$f":"'Data Input - BAU'!CT106","v":0},{"$f":"'Data Input - BAU'!CU106","v":0},{"$f":"'Data Input - BAU'!CV106","v":0},{"$f":"'Data Input - BAU'!CW106","v":0},{"$f":"'Data Input - BAU'!CX106","v":0},{"$f":"'Data Input - BAU'!CY106","v":0},{"$f":"'Data Input - BAU'!CZ106","v":0},{"$f":"'Data Input - BAU'!DA106","v":0},{"$f":"'Data Input - BAU'!DB106","v":0},{"$f":"'Data Input - BAU'!DC106","v":0}]
[null,{"$f":"'Data Input - BAU'!D107","v":0},"Tonnes pa",{"$f":"'Data Input - BAU'!H107","v":0},{"$f":"'Data Input - BAU'!I107","v":0},{"$f":"'Data Input - BAU'!J107","v":0},{"$f":"'Data Input - BAU'!K107","v":0},{"$f":"'Data Input - BAU'!L107","v":0},{"$f":"'Data Input - BAU'!M107","v":0},{"$f":"'Data Input - BAU'!N107","v":0},{"$f":"'Data Input - BAU'!O107","v":0},{"$f":"'Data Input - BAU'!P107","v":0},{"$f":"'Data Input - BAU'!Q107","v":0},{"$f":"'Data Input - BAU'!R107","v":0},{"$f":"'Data Input - BAU'!S107","v":0},{"$f":"'Data Input - BAU'!T107","v":0},{"$f":"'Data Input - BAU'!U107","v":0},{"$f":"'Data Input - BAU'!V107","v":0},{"$f":"'Data Input - BAU'!W107","v":0},{"$f":"'Data Input - BAU'!X107","v":0},{"$f":"'Data Input - BAU'!Y107","v":0},{"$f":"'Data Input - BAU'!Z107","v":0},{"$f":"'Data Input - BAU'!AA107","v":0},{"$f":"'Data Input - BAU'!AB107","v":0},{"$f":"'Data Input - BAU'!AC107","v":0},{"$f":"'Data Input - BAU'!AD107","v":0},{"$f":"'Data Input - BAU'!AE107","v":0},{"$f":"'Data Input - BAU'!AF107","v":0},{"$f":"'Data Input - BAU'!AG107","v":0},{"$f":"'Data Input - BAU'!AH107","v":0},{"$f":"'Data Input - BAU'!AI107","v":0},{"$f":"'Data Input - BAU'!AJ107","v":0},{"$f":"'Data Input - BAU'!AK107","v":0},{"$f":"'Data Input - BAU'!AL107","v":0},{"$f":"'Data Input - BAU'!AM107","v":0},{"$f":"'Data Input - BAU'!AN107","v":0},{"$f":"'Data Input - BAU'!AO107","v":0},{"$f":"'Data Input - BAU'!AP107","v":0},{"$f":"'Data Input - BAU'!AQ107","v":0},{"$f":"'Data Input - BAU'!AR107","v":0},{"$f":"'Data Input - BAU'!AS107","v":0},{"$f":"'Data Input - BAU'!AT107","v":0},{"$f":"'Data Input - BAU'!AU107","v":0},{"$f":"'Data Input - BAU'!AV107","v":0},{"$f":"'Data Input - BAU'!AW107","v":0},{"$f":"'Data Input - BAU'!AX107","v":0},{"$f":"'Data Input - BAU'!AY107","v":0},{"$f":"'Data Input - BAU'!AZ107","v":0},{"$f":"'Data Input - BAU'!BA107","v":0},{"$f":"'Data Input - BAU'!BB107","v":0},{"$f":"'Data Input - BAU'!BC107","v":0},{"$f":"'Data Input - BAU'!BD107","v":0},{"$f":"'Data Input - BAU'!BE107","v":0},{"$f":"'Data Input - BAU'!BF107","v":0},{"$f":"'Data Input - BAU'!BG107","v":0},{"$f":"'Data Input - BAU'!BH107","v":0},{"$f":"'Data Input - BAU'!BI107","v":0},{"$f":"'Data Input - BAU'!BJ107","v":0},{"$f":"'Data Input - BAU'!BK107","v":0},{"$f":"'Data Input - BAU'!BL107","v":0},{"$f":"'Data Input - BAU'!BM107","v":0},{"$f":"'Data Input - BAU'!BN107","v":0},{"$f":"'Data Input - BAU'!BO107","v":0},{"$f":"'Data Input - BAU'!BP107","v":0},{"$f":"'Data Input - BAU'!BQ107","v":0},{"$f":"'Data Input - BAU'!BR107","v":0},{"$f":"'Data Input - BAU'!BS107","v":0},{"$f":"'Data Input - BAU'!BT107","v":0},{"$f":"'Data Input - BAU'!BU107","v":0},{"$f":"'Data Input - BAU'!BV107","v":0},{"$f":"'Data Input - BAU'!BW107","v":0},{"$f":"'Data Input - BAU'!BX107","v":0},{"$f":"'Data Input - BAU'!BY107","v":0},{"$f":"'Data Input - BAU'!BZ107","v":0},{"$f":"'Data Input - BAU'!CA107","v":0},{"$f":"'Data Input - BAU'!CB107","v":0},{"$f":"'Data Input - BAU'!CC107","v":0},{"$f":"'Data Input - BAU'!CD107","v":0},{"$f":"'Data Input - BAU'!CE107","v":0},{"$f":"'Data Input - BAU'!CF107","v":0},{"$f":"'Data Input - BAU'!CG107","v":0},{"$f":"'Data Input - BAU'!CH107","v":0},{"$f":"'Data Input - BAU'!CI107","v":0},{"$f":"'Data Input - BAU'!CJ107","v":0},{"$f":"'Data Input - BAU'!CK107","v":0},{"$f":"'Data Input - BAU'!CL107","v":0},{"$f":"'Data Input - BAU'!CM107","v":0},{"$f":"'Data Input - BAU'!CN107","v":0},{"$f":"'Data Input - BAU'!CO107","v":0},{"$f":"'Data Input - BAU'!CP107","v":0},{"$f":"'Data Input - BAU'!CQ107","v":0},{"$f":"'Data Input - BAU'!CR107","v":0},{"$f":"'Data Input - BAU'!CS107","v":0},{"$f":"'Data Input - BAU'!CT107","v":0},{"$f":"'Data Input - BAU'!CU107","v":0},{"$f":"'Data Input - BAU'!CV107","v":0},{"$f":"'Data Input - BAU'!CW107","v":0},{"$f":"'Data Input - BAU'!CX107","v":0},{"$f":"'Data Input - BAU'!CY107","v":0},{"$f":"'Data Input - BAU'!CZ107","v":0},{"$f":"'Data Input - BAU'!DA107","v":0},{"$f":"'Data Input - BAU'!DB107","v":0},{"$f":"'Data Input - BAU'!DC107","v":0}]
[null,{"$f":"'Data Input - BAU'!D108","v":0},"Tonnes pa",{"$f":"'Data Input - BAU'!H108","v":0},{"$f":"'Data Input - BAU'!I108","v":0},{"$f":"'Data Input - BAU'!J108","v":0},{"$f":"'Data Input - BAU'!K108","v":0},{"$f":"'Data Input - BAU'!L108","v":0},{"$f":"'Data Input - BAU'!M108","v":0},{"$f":"'Data Input - BAU'!N108","v":0},{"$f":"'Data Input - BAU'!O108","v":0},{"$f":"'Data Input - BAU'!P108","v":0},{"$f":"'Data Input - BAU'!Q108","v":0},{"$f":"'Data Input - BAU'!R108","v":0},{"$f":"'Data Input - BAU'!S108","v":0},{"$f":"'Data Input - BAU'!T108","v":0},{"$f":"'Data Input - BAU'!U108","v":0},{"$f":"'Data Input - BAU'!V108","v":0},{"$f":"'Data Input - BAU'!W108","v":0},{"$f":"'Data Input - BAU'!X108","v":0},{"$f":"'Data Input - BAU'!Y108","v":0},{"$f":"'Data Input - BAU'!Z108","v":0},{"$f":"'Data Input - BAU'!AA108","v":0},{"$f":"'Data Input - BAU'!AB108","v":0},{"$f":"'Data Input - BAU'!AC108","v":0},{"$f":"'Data Input - BAU'!AD108","v":0},{"$f":"'Data Input - BAU'!AE108","v":0},{"$f":"'Data Input - BAU'!AF108","v":0},{"$f":"'Data Input - BAU'!AG108","v":0},{"$f":"'Data Input - BAU'!AH108","v":0},{"$f":"'Data Input - BAU'!AI108","v":0},{"$f":"'Data Input - BAU'!AJ108","v":0},{"$f":"'Data Input - BAU'!AK108","v":0},{"$f":"'Data Input - BAU'!AL108","v":0},{"$f":"'Data Input - BAU'!AM108","v":0},{"$f":"'Data Input - BAU'!AN108","v":0},{"$f":"'Data Input - BAU'!AO108","v":0},{"$f":"'Data Input - BAU'!AP108","v":0},{"$f":"'Data Input - BAU'!AQ108","v":0},{"$f":"'Data Input - BAU'!AR108","v":0},{"$f":"'Data Input - BAU'!AS108","v":0},{"$f":"'Data Input - BAU'!AT108","v":0},{"$f":"'Data Input - BAU'!AU108","v":0},{"$f":"'Data Input - BAU'!AV108","v":0},{"$f":"'Data Input - BAU'!AW108","v":0},{"$f":"'Data Input - BAU'!AX108","v":0},{"$f":"'Data Input - BAU'!AY108","v":0},{"$f":"'Data Input - BAU'!AZ108","v":0},{"$f":"'Data Input - BAU'!BA108","v":0},{"$f":"'Data Input - BAU'!BB108","v":0},{"$f":"'Data Input - BAU'!BC108","v":0},{"$f":"'Data Input - BAU'!BD108","v":0},{"$f":"'Data Input - BAU'!BE108","v":0},{"$f":"'Data Input - BAU'!BF108","v":0},{"$f":"'Data Input - BAU'!BG108","v":0},{"$f":"'Data Input - BAU'!BH108","v":0},{"$f":"'Data Input - BAU'!BI108","v":0},{"$f":"'Data Input - BAU'!BJ108","v":0},{"$f":"'Data Input - BAU'!BK108","v":0},{"$f":"'Data Input - BAU'!BL108","v":0},{"$f":"'Data Input - BAU'!BM108","v":0},{"$f":"'Data Input - BAU'!BN108","v":0},{"$f":"'Data Input - BAU'!BO108","v":0},{"$f":"'Data Input - BAU'!BP108","v":0},{"$f":"'Data Input - BAU'!BQ108","v":0},{"$f":"'Data Input - BAU'!BR108","v":0},{"$f":"'Data Input - BAU'!BS108","v":0},{"$f":"'Data Input - BAU'!BT108","v":0},{"$f":"'Data Input - BAU'!BU108","v":0},{"$f":"'Data Input - BAU'!BV108","v":0},{"$f":"'Data Input - BAU'!BW108","v":0},{"$f":"'Data Input - BAU'!BX108","v":0},{"$f":"'Data Input - BAU'!BY108","v":0},{"$f":"'Data Input - BAU'!BZ108","v":0},{"$f":"'Data Input - BAU'!CA108","v":0},{"$f":"'Data Input - BAU'!CB108","v":0},{"$f":"'Data Input - BAU'!CC108","v":0},{"$f":"'Data Input - BAU'!CD108","v":0},{"$f":"'Data Input - BAU'!CE108","v":0},{"$f":"'Data Input - BAU'!CF108","v":0},{"$f":"'Data Input - BAU'!CG108","v":0},{"$f":"'Data Input - BAU'!CH108","v":0},{"$f":"'Data Input - BAU'!CI108","v":0},{"$f":"'Data Input - BAU'!CJ108","v":0},{"$f":"'Data Input - BAU'!CK108","v":0},{"$f":"'Data Input - BAU'!CL108","v":0},{"$f":"'Data Input - BAU'!CM108","v":0},{"$f":"'Data Input - BAU'!CN108","v":0},{"$f":"'Data Input - BAU'!CO108","v":0},{"$f":"'Data Input - BAU'!CP108","v":0},{"$f":"'Data Input - BAU'!CQ108","v":0},{"$f":"'Data Input - BAU'!CR108","v":0},{"$f":"'Data Input - BAU'!CS108","v":0},{"$f":"'Data Input - BAU'!CT108","v":0},{"$f":"'Data Input - BAU'!CU108","v":0},{"$f":"'Data Input - BAU'!CV108","v":0},{"$f":"'Data Input - BAU'!CW108","v":0},{"$f":"'Data Input - BAU'!CX108","v":0},{"$f":"'Data Input - BAU'!CY108","v":0},{"$f":"'Data Input - BAU'!CZ108","v":0},{"$f":"'Data Input - BAU'!DA108","v":0},{"$f":"'Data Input - BAU'!DB108","v":0},{"$f":"'Data Input - BAU'!DC108","v":0}]
[null,{"$f":"'Data Input - BAU'!D109","v":0},"Tonnes pa",{"$f":"'Data Input - BAU'!H109","v":0},{"$f":"'Data Input - BAU'!I109","v":0},{"$f":"'Data Input - BAU'!J109","v":0},{"$f":"'Data Input - BAU'!K109","v":0},{"$f":"'Data Input - BAU'!L109","v":0},{"$f":"'Data Input - BAU'!M109","v":0},{"$f":"'Data Input - BAU'!N109","v":0},{"$f":"'Data Input - BAU'!O109","v":0},{"$f":"'Data Input - BAU'!P109","v":0},{"$f":"'Data Input - BAU'!Q109","v":0},{"$f":"'Data Input - BAU'!R109","v":0},{"$f":"'Data Input - BAU'!S109","v":0},{"$f":"'Data Input - BAU'!T109","v":0},{"$f":"'Data Input - BAU'!U109","v":0},{"$f":"'Data Input - BAU'!V109","v":0},{"$f":"'Data Input - BAU'!W109","v":0},{"$f":"'Data Input - BAU'!X109","v":0},{"$f":"'Data Input - BAU'!Y109","v":0},{"$f":"'Data Input - BAU'!Z109","v":0},{"$f":"'Data Input - BAU'!AA109","v":0},{"$f":"'Data Input - BAU'!AB109","v":0},{"$f":"'Data Input - BAU'!AC109","v":0},{"$f":"'Data Input - BAU'!AD109","v":0},{"$f":"'Data Input - BAU'!AE109","v":0},{"$f":"'Data Input - BAU'!AF109","v":0},{"$f":"'Data Input - BAU'!AG109","v":0},{"$f":"'Data Input - BAU'!AH109","v":0},{"$f":"'Data Input - BAU'!AI109","v":0},{"$f":"'Data Input - BAU'!AJ109","v":0},{"$f":"'Data Input - BAU'!AK109","v":0},{"$f":"'Data Input - BAU'!AL109","v":0},{"$f":"'Data Input - BAU'!AM109","v":0},{"$f":"'Data Input - BAU'!AN109","v":0},{"$f":"'Data Input - BAU'!AO109","v":0},{"$f":"'Data Input - BAU'!AP109","v":0},{"$f":"'Data Input - BAU'!AQ109","v":0},{"$f":"'Data Input - BAU'!AR109","v":0},{"$f":"'Data Input - BAU'!AS109","v":0},{"$f":"'Data Input - BAU'!AT109","v":0},{"$f":"'Data Input - BAU'!AU109","v":0},{"$f":"'Data Input - BAU'!AV109","v":0},{"$f":"'Data Input - BAU'!AW109","v":0},{"$f":"'Data Input - BAU'!AX109","v":0},{"$f":"'Data Input - BAU'!AY109","v":0},{"$f":"'Data Input - BAU'!AZ109","v":0},{"$f":"'Data Input - BAU'!BA109","v":0},{"$f":"'Data Input - BAU'!BB109","v":0},{"$f":"'Data Input - BAU'!BC109","v":0},{"$f":"'Data Input - BAU'!BD109","v":0},{"$f":"'Data Input - BAU'!BE109","v":0},{"$f":"'Data Input - BAU'!BF109","v":0},{"$f":"'Data Input - BAU'!BG109","v":0},{"$f":"'Data Input - BAU'!BH109","v":0},{"$f":"'Data Input - BAU'!BI109","v":0},{"$f":"'Data Input - BAU'!BJ109","v":0},{"$f":"'Data Input - BAU'!BK109","v":0},{"$f":"'Data Input - BAU'!BL109","v":0},{"$f":"'Data Input - BAU'!BM109","v":0},{"$f":"'Data Input - BAU'!BN109","v":0},{"$f":"'Data Input - BAU'!BO109","v":0},{"$f":"'Data Input - BAU'!BP109","v":0},{"$f":"'Data Input - BAU'!BQ109","v":0},{"$f":"'Data Input - BAU'!BR109","v":0},{"$f":"'Data Input - BAU'!BS109","v":0},{"$f":"'Data Input - BAU'!BT109","v":0},{"$f":"'Data Input - BAU'!BU109","v":0},{"$f":"'Data Input - BAU'!BV109","v":0},{"$f":"'Data Input - BAU'!BW109","v":0},{"$f":"'Data Input - BAU'!BX109","v":0},{"$f":"'Data Input - BAU'!BY109","v":0},{"$f":"'Data Input - BAU'!BZ109","v":0},{"$f":"'Data Input - BAU'!CA109","v":0},{"$f":"'Data Input - BAU'!CB109","v":0},{"$f":"'Data Input - BAU'!CC109","v":0},{"$f":"'Data Input - BAU'!CD109","v":0},{"$f":"'Data Input - BAU'!CE109","v":0},{"$f":"'Data Input - BAU'!CF109","v":0},{"$f":"'Data Input - BAU'!CG109","v":0},{"$f":"'Data Input - BAU'!CH109","v":0},{"$f":"'Data Input - BAU'!CI109","v":0},{"$f":"'Data Input - BAU'!CJ109","v":0},{"$f":"'Data Input - BAU'!CK109","v":0},{"$f":"'Data Input - BAU'!CL109","v":0},{"$f":"'Data Input - BAU'!CM109","v":0},{"$f":"'Data Input - BAU'!CN109","v":0},{"$f":"'Data Input - BAU'!CO109","v":0},{"$f":"'Data Input - BAU'!CP109","v":0},{"$f":"'Data Input - BAU'!CQ109","v":0},{"$f":"'Data Input - BAU'!CR109","v":0},{"$f":"'Data Input - BAU'!CS109","v":0},{"$f":"'Data Input - BAU'!CT109","v":0},{"$f":"'Data Input - BAU'!CU109","v":0},{"$f":"'Data Input - BAU'!CV109","v":0},{"$f":"'Data Input - BAU'!CW109","v":0},{"$f":"'Data Input - BAU'!CX109","v":0},{"$f":"'Data Input - BAU'!CY109","v":0},{"$f":"'Data Input - BAU'!CZ109","v":0},{"$f":"'Data Input - BAU'!DA109","v":0},{"$f":"'Data Input - BAU'!DB109","v":0},{"$f":"'Data Input - BAU'!DC109","v":0}]
[null,{"$f":"'Data Input - BAU'!D110","v":0},"Tonnes pa",{"$f":"'Data Input - BAU'!H110","v":0},{"$f":"'Data Input - BAU'!I110","v":0},{"$f":"'Data Input - BAU'!J110","v":0},{"$f":"'Data Input - BAU'!K110","v":0},{"$f":"'Data Input - BAU'!L110","v":0},{"$f":"'Data Input - BAU'!M110","v":0},{"$f":"'Data Input - BAU'!N110","v":0},{"$f":"'Data Input - BAU'!O110","v":0},{"$f":"'Data Input - BAU'!P110","v":0},{"$f":"'Data Input - BAU'!Q110","v":0},{"$f":"'Data Input - BAU'!R110","v":0},{"$f":"'Data Input - BAU'!S110","v":0},{"$f":"'Data Input - BAU'!T110","v":0},{"$f":"'Data Input - BAU'!U110","v":0},{"$f":"'Data Input - BAU'!V110","v":0},{"$f":"'Data Input - BAU'!W110","v":0},{"$f":"'Data Input - BAU'!X110","v":0},{"$f":"'Data Input - BAU'!Y110","v":0},{"$f":"'Data Input - BAU'!Z110","v":0},{"$f":"'Data Input - BAU'!AA110","v":0},{"$f":"'Data Input - BAU'!AB110","v":0},{"$f":"'Data Input - BAU'!AC110","v":0},{"$f":"'Data Input - BAU'!AD110","v":0},{"$f":"'Data Input - BAU'!AE110","v":0},{"$f":"'Data Input - BAU'!AF110","v":0},{"$f":"'Data Input - BAU'!AG110","v":0},{"$f":"'Data Input - BAU'!AH110","v":0},{"$f":"'Data Input - BAU'!AI110","v":0},{"$f":"'Data Input - BAU'!AJ110","v":0},{"$f":"'Data Input - BAU'!AK110","v":0},{"$f":"'Data Input - BAU'!AL110","v":0},{"$f":"'Data Input - BAU'!AM110","v":0},{"$f":"'Data Input - BAU'!AN110","v":0},{"$f":"'Data Input - BAU'!AO110","v":0},{"$f":"'Data Input - BAU'!AP110","v":0},{"$f":"'Data Input - BAU'!AQ110","v":0},{"$f":"'Data Input - BAU'!AR110","v":0},{"$f":"'Data Input - BAU'!AS110","v":0},{"$f":"'Data Input - BAU'!AT110","v":0},{"$f":"'Data Input - BAU'!AU110","v":0},{"$f":"'Data Input - BAU'!AV110","v":0},{"$f":"'Data Input - BAU'!AW110","v":0},{"$f":"'Data Input - BAU'!AX110","v":0},{"$f":"'Data Input - BAU'!AY110","v":0},{"$f":"'Data Input - BAU'!AZ110","v":0},{"$f":"'Data Input - BAU'!BA110","v":0},{"$f":"'Data Input - BAU'!BB110","v":0},{"$f":"'Data Input - BAU'!BC110","v":0},{"$f":"'Data Input - BAU'!BD110","v":0},{"$f":"'Data Input - BAU'!BE110","v":0},{"$f":"'Data Input - BAU'!BF110","v":0},{"$f":"'Data Input - BAU'!BG110","v":0},{"$f":"'Data Input - BAU'!BH110","v":0},{"$f":"'Data Input - BAU'!BI110","v":0},{"$f":"'Data Input - BAU'!BJ110","v":0},{"$f":"'Data Input - BAU'!BK110","v":0},{"$f":"'Data Input - BAU'!BL110","v":0},{"$f":"'Data Input - BAU'!BM110","v":0},{"$f":"'Data Input - BAU'!BN110","v":0},{"$f":"'Data Input - BAU'!BO110","v":0},{"$f":"'Data Input - BAU'!BP110","v":0},{"$f":"'Data Input - BAU'!BQ110","v":0},{"$f":"'Data Input - BAU'!BR110","v":0},{"$f":"'Data Input - BAU'!BS110","v":0},{"$f":"'Data Input - BAU'!BT110","v":0},{"$f":"'Data Input - BAU'!BU110","v":0},{"$f":"'Data Input - BAU'!BV110","v":0},{"$f":"'Data Input - BAU'!BW110","v":0},{"$f":"'Data Input - BAU'!BX110","v":0},{"$f":"'Data Input - BAU'!BY110","v":0},{"$f":"'Data Input - BAU'!BZ110","v":0},{"$f":"'Data Input - BAU'!CA110","v":0},{"$f":"'Data Input - BAU'!CB110","v":0},{"$f":"'Data Input - BAU'!CC110","v":0},{"$f":"'Data Input - BAU'!CD110","v":0},{"$f":"'Data Input - BAU'!CE110","v":0},{"$f":"'Data Input - BAU'!CF110","v":0},{"$f":"'Data Input - BAU'!CG110","v":0},{"$f":"'Data Input - BAU'!CH110","v":0},{"$f":"'Data Input - BAU'!CI110","v":0},{"$f":"'Data Input - BAU'!CJ110","v":0},{"$f":"'Data Input - BAU'!CK110","v":0},{"$f":"'Data Input - BAU'!CL110","v":0},{"$f":"'Data Input - BAU'!CM110","v":0},{"$f":"'Data Input - BAU'!CN110","v":0},{"$f":"'Data Input - BAU'!CO110","v":0},{"$f":"'Data Input - BAU'!CP110","v":0},{"$f":"'Data Input - BAU'!CQ110","v":0},{"$f":"'Data Input - BAU'!CR110","v":0},{"$f":"'Data Input - BAU'!CS110","v":0},{"$f":"'Data Input - BAU'!CT110","v":0},{"$f":"'Data Input - BAU'!CU110","v":0},{"$f":"'Data Input - BAU'!CV110","v":0},{"$f":"'Data Input - BAU'!CW110","v":0},{"$f":"'Data Input - BAU'!CX110","v":0},{"$f":"'Data Input - BAU'!CY110","v":0},{"$f":"'Data Input - BAU'!CZ110","v":0},{"$f":"'Data Input - BAU'!DA110","v":0},{"$f":"'Data Input - BAU'!DB110","v":0},{"$f":"'Data Input - BAU'!DC110","v":0}]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),D53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),E53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),F53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),G53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),H53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),I53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),J53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),K53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),L53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),M53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),N53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),O53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),P53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),R53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),S53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),T53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),U53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),V53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),W53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),X53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),D54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),E54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),F54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),G54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),H54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),I54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),J54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),K54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),L54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),M54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),N54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),O54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),P54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),R54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),S54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),T54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),U54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),V54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),W54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),X54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),D55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),E55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),F55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),G55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),H55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),I55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),J55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),K55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),L55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),M55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),N55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),O55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),P55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),R55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),S55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),T55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),U55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),V55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),W55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),X55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),D56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),E56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),F56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),G56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),H56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),I56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),J56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),K56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),L56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),M56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),N56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),O56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),P56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),R56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),S56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),T56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),U56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),V56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),W56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),X56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),D57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),E57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),F57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),G57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),H57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),I57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),J57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),K57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),L57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),M57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),N57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),O57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),P57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),R57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),S57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),T57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),U57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),V57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),W57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),X57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),D58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),E58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),F58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),G58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),H58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),I58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),J58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),K58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),L58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),M58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),N58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),O58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),P58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),R58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),S58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),T58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),U58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),V58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),W58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),X58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B61,4)=\"PM10\",LEFT(B62,4)=\"PM10\",LEFT(B63,4)=\"PM10\",LEFT(B64,4)=\"PM10\",LEFT(B65,4)=\"PM10\",LEFT(B66,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D69)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D69)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D69)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D69)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D69)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D69)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D69)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D69)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D69)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D69)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D69)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D69)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D69)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D69)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D69)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D69)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D69)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D69)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D69)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D69)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D69)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D69)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D69)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D69)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D69)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D69)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D69)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D69)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D69)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D69)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D69)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D69)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D69)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D69)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D69)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D69)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D69)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D69)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D69)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D69)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D69)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D69)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D69)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D69)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D69)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D69)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D69)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D69)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D69)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D69)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D69)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D69)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D69)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D69)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D69)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D69)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D69)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D69)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D69)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D69)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D69)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D69)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D69)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D69)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D69)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D69)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D69)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D69)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D69)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D69)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D69)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D69)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D69)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D69)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D69)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D69)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D69)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D69)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D69)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D69)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D69)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D69)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D69)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D69)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D69)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D69)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D69)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D69)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D69)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D69)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D69)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D69)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D69)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D69)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D69)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D69)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D69)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D69)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D69)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D69)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D61:D66)*D70","v":1000.6528084936269},{"$f":"SUM(E61:E66)*E70","v":1020.6658646634995},{"$f":"SUM(F61:F66)*F70","v":1041.0791819567694},{"$f":"SUM(G61:G66)*G70","v":1061.9007655959049},1083.1387809078228,1104.8015565259793,1126.8975876564991,1149.4355394096287,1172.4242501978215,1195.8727352017779,1219.7901899058136,1244.1859937039296,1269.0697135780083,1294.4511078495684,1320.34013000656,1346.7469326066907,1373.6818712588249,1401.1555086840015,1429.1786188576814,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ61:AJ66)*AJ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL61:BL66)*BL70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D71*D$7","v":1000.6528084936269},{"$f":"E71*E$7","v":986.1505938777774},{"$f":"F71*F$7","v":971.8585562853458},957.77364967251481,943.89287214102899,930.21326529840553,916.73191362741443,903.44594386469805,890.35252438839836,877.44886461465353,864.73221440284703,852.19986346947235,839.84914081049465,827.67741413208171,815.68208928958802,803.86060973466613,792.21045597039597,780.7291450143033,769.41422986916848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR71*BR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (not associated with fuel use)"]
[null,"Emissions","tCO2e",{"$f":"'Data Input - BAU'!H117","v":0},{"$f":"'Data Input - BAU'!I117","v":0},{"$f":"'Data Input - BAU'!J117","v":0},{"$f":"'Data Input - BAU'!K117","v":0},{"$f":"'Data Input - BAU'!L117","v":0},{"$f":"'Data Input - BAU'!M117","v":0},{"$f":"'Data Input - BAU'!N117","v":0},{"$f":"'Data Input - BAU'!O117","v":0},{"$f":"'Data Input - BAU'!P117","v":0},{"$f":"'Data Input - BAU'!Q117","v":0},{"$f":"'Data Input - BAU'!R117","v":0},{"$f":"'Data Input - BAU'!S117","v":0},{"$f":"'Data Input - BAU'!T117","v":0},{"$f":"'Data Input - BAU'!U117","v":0},{"$f":"'Data Input - BAU'!V117","v":0},{"$f":"'Data Input - BAU'!W117","v":0},{"$f":"'Data Input - BAU'!X117","v":0},{"$f":"'Data Input - BAU'!Y117","v":0},{"$f":"'Data Input - BAU'!Z117","v":0},{"$f":"'Data Input - BAU'!AA117","v":0},{"$f":"'Data Input - BAU'!AB117","v":0},{"$f":"'Data Input - BAU'!AC117","v":0},{"$f":"'Data Input - BAU'!AD117","v":0},{"$f":"'Data Input - BAU'!AE117","v":0},{"$f":"'Data Input - BAU'!AF117","v":0},{"$f":"'Data Input - BAU'!AG117","v":0},{"$f":"'Data Input - BAU'!AH117","v":0},{"$f":"'Data Input - BAU'!AI117","v":0},{"$f":"'Data Input - BAU'!AJ117","v":0},{"$f":"'Data Input - BAU'!AK117","v":0},{"$f":"'Data Input - BAU'!AL117","v":0},{"$f":"'Data Input - BAU'!AM117","v":0},{"$f":"'Data Input - BAU'!AN117","v":0},{"$f":"'Data Input - BAU'!AO117","v":0},{"$f":"'Data Input - BAU'!AP117","v":0},{"$f":"'Data Input - BAU'!AQ117","v":0},{"$f":"'Data Input - BAU'!AR117","v":0},{"$f":"'Data Input - BAU'!AS117","v":0},{"$f":"'Data Input - BAU'!AT117","v":0},{"$f":"'Data Input - BAU'!AU117","v":0},{"$f":"'Data Input - BAU'!AV117","v":0},{"$f":"'Data Input - BAU'!AW117","v":0},{"$f":"'Data Input - BAU'!AX117","v":0},{"$f":"'Data Input - BAU'!AY117","v":0},{"$f":"'Data Input - BAU'!AZ117","v":0},{"$f":"'Data Input - BAU'!BA117","v":0},{"$f":"'Data Input - BAU'!BB117","v":0},{"$f":"'Data Input - BAU'!BC117","v":0},{"$f":"'Data Input - BAU'!BD117","v":0},{"$f":"'Data Input - BAU'!BE117","v":0},{"$f":"'Data Input - BAU'!BF117","v":0},{"$f":"'Data Input - BAU'!BG117","v":0},{"$f":"'Data Input - BAU'!BH117","v":0},{"$f":"'Data Input - BAU'!BI117","v":0},{"$f":"'Data Input - BAU'!BJ117","v":0},{"$f":"'Data Input - BAU'!BK117","v":0},{"$f":"'Data Input - BAU'!BL117","v":0},{"$f":"'Data Input - BAU'!BM117","v":0},{"$f":"'Data Input - BAU'!BN117","v":0},{"$f":"'Data Input - BAU'!BO117","v":0},{"$f":"'Data Input - BAU'!BP117","v":0},{"$f":"'Data Input - BAU'!BQ117","v":0},{"$f":"'Data Input - BAU'!BR117","v":0},{"$f":"'Data Input - BAU'!BS117","v":0},{"$f":"'Data Input - BAU'!BT117","v":0},{"$f":"'Data Input - BAU'!BU117","v":0},{"$f":"'Data Input - BAU'!BV117","v":0},{"$f":"'Data Input - BAU'!BW117","v":0},{"$f":"'Data Input - BAU'!BX117","v":0},{"$f":"'Data Input - BAU'!BY117","v":0},{"$f":"'Data Input - BAU'!BZ117","v":0},{"$f":"'Data Input - BAU'!CA117","v":0},{"$f":"'Data Input - BAU'!CB117","v":0},{"$f":"'Data Input - BAU'!CC117","v":0},{"$f":"'Data Input - BAU'!CD117","v":0},{"$f":"'Data Input - BAU'!CE117","v":0},{"$f":"'Data Input - BAU'!CF117","v":0},{"$f":"'Data Input - BAU'!CG117","v":0},{"$f":"'Data Input - BAU'!CH117","v":0},{"$f":"'Data Input - BAU'!CI117","v":0},{"$f":"'Data Input - BAU'!CJ117","v":0},{"$f":"'Data Input - BAU'!CK117","v":0},{"$f":"'Data Input - BAU'!CL117","v":0},{"$f":"'Data Input - BAU'!CM117","v":0},{"$f":"'Data Input - BAU'!CN117","v":0},{"$f":"'Data Input - BAU'!CO117","v":0},{"$f":"'Data Input - BAU'!CP117","v":0},{"$f":"'Data Input - BAU'!CQ117","v":0},{"$f":"'Data Input - BAU'!CR117","v":0},{"$f":"'Data Input - BAU'!CS117","v":0},{"$f":"'Data Input - BAU'!CT117","v":0},{"$f":"'Data Input - BAU'!CU117","v":0},{"$f":"'Data Input - BAU'!CV117","v":0},{"$f":"'Data Input - BAU'!CW117","v":0},{"$f":"'Data Input - BAU'!CX117","v":0},{"$f":"'Data Input - BAU'!CY117","v":0},{"$f":"'Data Input - BAU'!CZ117","v":0},{"$f":"'Data Input - BAU'!DA117","v":0},{"$f":"'Data Input - BAU'!DB117","v":0},{"$f":"'Data Input - BAU'!DC117","v":0}]
[null,"Unit value","£000s",{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":277.52427701677743},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":281.75053504241367},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":286.04115232732352},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":290.39710896174978},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":294.81939996116728},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":299.30903549357089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":303.86704111022425},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":308.49445797992308},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":313.19234312682551},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":317.96176967190405},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":322.80382707807519},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":327.71962139906111},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":332.71027553204169},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":337.77692947415403},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":342.92074058289751},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":348.14288384050508},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":353.44455212234016},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":358.82695646938089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":364.20936081642157},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":369.6725012286679},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":375.21758874709786},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":380.84585257830429},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":386.55854036697883},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":392.35691847248347},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":398.2422722495707},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":404.21590633331419},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":410.27914492831383},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":416.43333210223847},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":422.67983208377206},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":429.02002956502855},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":435.45533000850395},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":441.98715995863148},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":448.61696735801092},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":455.34622186838101},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":462.17641519640665},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":469.10906142435272},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":476.14569734571796},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":483.28788280590368},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":490.5372010479922},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":497.89525906371205},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":505.36368794966768},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":512.94414326891263},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":520.6383054179463},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAU!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0}]
[null,"Total value","£000s",{"$f":"IFERROR(D75*D76,0)","v":0},{"$f":"IFERROR(E75*E76,0)","v":0},{"$f":"IFERROR(F75*F76,0)","v":0},{"$f":"IFERROR(G75*G76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BS75*BS76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (associated with fuel use)"]
[null,"Elec","tCO2e",{"$f":"'Data Input - BAU'!H120","v":0},{"$f":"'Data Input - BAU'!I120","v":0},{"$f":"'Data Input - BAU'!J120","v":0},{"$f":"'Data Input - BAU'!K120","v":0},{"$f":"'Data Input - BAU'!L120","v":0},{"$f":"'Data Input - BAU'!M120","v":0},{"$f":"'Data Input - BAU'!N120","v":0},{"$f":"'Data Input - BAU'!O120","v":0},{"$f":"'Data Input - BAU'!P120","v":0},{"$f":"'Data Input - BAU'!Q120","v":0},{"$f":"'Data Input - BAU'!R120","v":0},{"$f":"'Data Input - BAU'!S120","v":0},{"$f":"'Data Input - BAU'!T120","v":0},{"$f":"'Data Input - BAU'!U120","v":0},{"$f":"'Data Input - BAU'!V120","v":0},{"$f":"'Data Input - BAU'!W120","v":0},{"$f":"'Data Input - BAU'!X120","v":0},{"$f":"'Data Input - BAU'!Y120","v":0},{"$f":"'Data Input - BAU'!Z120","v":0},{"$f":"'Data Input - BAU'!AA120","v":0},{"$f":"'Data Input - BAU'!AB120","v":0},{"$f":"'Data Input - BAU'!AC120","v":0},{"$f":"'Data Input - BAU'!AD120","v":0},{"$f":"'Data Input - BAU'!AE120","v":0},{"$f":"'Data Input - BAU'!AF120","v":0},{"$f":"'Data Input - BAU'!AG120","v":0},{"$f":"'Data Input - BAU'!AH120","v":0},{"$f":"'Data Input - BAU'!AI120","v":0},{"$f":"'Data Input - BAU'!AJ120","v":0},{"$f":"'Data Input - BAU'!AK120","v":0},{"$f":"'Data Input - BAU'!AL120","v":0},{"$f":"'Data Input - BAU'!AM120","v":0},{"$f":"'Data Input - BAU'!AN120","v":0},{"$f":"'Data Input - BAU'!AO120","v":0},{"$f":"'Data Input - BAU'!AP120","v":0},{"$f":"'Data Input - BAU'!AQ120","v":0},{"$f":"'Data Input - BAU'!AR120","v":0},{"$f":"'Data Input - BAU'!AS120","v":0},{"$f":"'Data Input - BAU'!AT120","v":0},{"$f":"'Data Input - BAU'!AU120","v":0},{"$f":"'Data Input - BAU'!AV120","v":0},{"$f":"'Data Input - BAU'!AW120","v":0},{"$f":"'Data Input - BAU'!AX120","v":0},{"$f":"'Data Input - BAU'!AY120","v":0},{"$f":"'Data Input - BAU'!AZ120","v":0},{"$f":"'Data Input - BAU'!BA120","v":0},{"$f":"'Data Input - BAU'!BB120","v":0},{"$f":"'Data Input - BAU'!BC120","v":0},{"$f":"'Data Input - BAU'!BD120","v":0},{"$f":"'Data Input - BAU'!BE120","v":0},{"$f":"'Data Input - BAU'!BF120","v":0},{"$f":"'Data Input - BAU'!BG120","v":0},{"$f":"'Data Input - BAU'!BH120","v":0},{"$f":"'Data Input - BAU'!BI120","v":0},{"$f":"'Data Input - BAU'!BJ120","v":0},{"$f":"'Data Input - BAU'!BK120","v":0},{"$f":"'Data Input - BAU'!BL120","v":0},{"$f":"'Data Input - BAU'!BM120","v":0},{"$f":"'Data Input - BAU'!BN120","v":0},{"$f":"'Data Input - BAU'!BO120","v":0},{"$f":"'Data Input - BAU'!BP120","v":0},{"$f":"'Data Input - BAU'!BQ120","v":0},{"$f":"'Data Input - BAU'!BR120","v":0},{"$f":"'Data Input - BAU'!BS120","v":0},{"$f":"'Data Input - BAU'!BT120","v":0},{"$f":"'Data Input - BAU'!BU120","v":0},{"$f":"'Data Input - BAU'!BV120","v":0},{"$f":"'Data Input - BAU'!BW120","v":0},{"$f":"'Data Input - BAU'!BX120","v":0},{"$f":"'Data Input - BAU'!BY120","v":0},{"$f":"'Data Input - BAU'!BZ120","v":0},{"$f":"'Data Input - BAU'!CA120","v":0},{"$f":"'Data Input - BAU'!CB120","v":0},{"$f":"'Data Input - BAU'!CC120","v":0},{"$f":"'Data Input - BAU'!CD120","v":0},{"$f":"'Data Input - BAU'!CE120","v":0},{"$f":"'Data Input - BAU'!CF120","v":0},{"$f":"'Data Input - BAU'!CG120","v":0},{"$f":"'Data Input - BAU'!CH120","v":0},{"$f":"'Data Input - BAU'!CI120","v":0},{"$f":"'Data Input - BAU'!CJ120","v":0},{"$f":"'Data Input - BAU'!CK120","v":0},{"$f":"'Data Input - BAU'!CL120","v":0},{"$f":"'Data Input - BAU'!CM120","v":0},{"$f":"'Data Input - BAU'!CN120","v":0},{"$f":"'Data Input - BAU'!CO120","v":0},{"$f":"'Data Input - BAU'!CP120","v":0},{"$f":"'Data Input - BAU'!CQ120","v":0},{"$f":"'Data Input - BAU'!CR120","v":0},{"$f":"'Data Input - BAU'!CS120","v":0},{"$f":"'Data Input - BAU'!CT120","v":0},{"$f":"'Data Input - BAU'!CU120","v":0},{"$f":"'Data Input - BAU'!CV120","v":0},{"$f":"'Data Input - BAU'!CW120","v":0},{"$f":"'Data Input - BAU'!CX120","v":0},{"$f":"'Data Input - BAU'!CY120","v":0},{"$f":"'Data Input - BAU'!CZ120","v":0},{"$f":"'Data Input - BAU'!DA120","v":0},{"$f":"'Data Input - BAU'!DB120","v":0},{"$f":"'Data Input - BAU'!DC120","v":0}]
[null,"Non-elec","tCO2e",{"$f":"'Data Input - BAU'!H128-'Data Input - BAU'!H120","v":0},{"$f":"'Data Input - BAU'!I128-'Data Input - BAU'!I120","v":0},{"$f":"'Data Input - BAU'!J128-'Data Input - BAU'!J120","v":0},{"$f":"'Data Input - BAU'!K128-'Data Input - BAU'!K120","v":0},{"$f":"'Data Input - BAU'!L128-'Data Input - BAU'!L120","v":0},{"$f":"'Data Input - BAU'!M128-'Data Input - BAU'!M120","v":0},{"$f":"'Data Input - BAU'!N128-'Data Input - BAU'!N120","v":0},{"$f":"'Data Input - BAU'!O128-'Data Input - BAU'!O120","v":0},{"$f":"'Data Input - BAU'!P128-'Data Input - BAU'!P120","v":0},{"$f":"'Data Input - BAU'!Q128-'Data Input - BAU'!Q120","v":0},{"$f":"'Data Input - BAU'!R128-'Data Input - BAU'!R120","v":0},{"$f":"'Data Input - BAU'!S128-'Data Input - BAU'!S120","v":0},{"$f":"'Data Input - BAU'!T128-'Data Input - BAU'!T120","v":0},{"$f":"'Data Input - BAU'!U128-'Data Input - BAU'!U120","v":0},{"$f":"'Data Input - BAU'!V128-'Data Input - BAU'!V120","v":0},{"$f":"'Data Input - BAU'!W128-'Data Input - BAU'!W120","v":0},{"$f":"'Data Input - BAU'!X128-'Data Input - BAU'!X120","v":0},{"$f":"'Data Input - BAU'!Y128-'Data Input - BAU'!Y120","v":0},{"$f":"'Data Input - BAU'!Z128-'Data Input - BAU'!Z120","v":0},{"$f":"'Data Input - BAU'!AA128-'Data Input - BAU'!AA120","v":0},{"$f":"'Data Input - BAU'!AB128-'Data Input - BAU'!AB120","v":0},{"$f":"'Data Input - BAU'!AC128-'Data Input - BAU'!AC120","v":0},{"$f":"'Data Input - BAU'!AD128-'Data Input - BAU'!AD120","v":0},{"$f":"'Data Input - BAU'!AE128-'Data Input - BAU'!AE120","v":0},{"$f":"'Data Input - BAU'!AF128-'Data Input - BAU'!AF120","v":0},{"$f":"'Data Input - BAU'!AG128-'Data Input - BAU'!AG120","v":0},{"$f":"'Data Input - BAU'!AH128-'Data Input - BAU'!AH120","v":0},{"$f":"'Data Input - BAU'!AI128-'Data Input - BAU'!AI120","v":0},{"$f":"'Data Input - BAU'!AJ128-'Data Input - BAU'!AJ120","v":0},{"$f":"'Data Input - BAU'!AK128-'Data Input - BAU'!AK120","v":0},{"$f":"'Data Input - BAU'!AL128-'Data Input - BAU'!AL120","v":0},{"$f":"'Data Input - BAU'!AM128-'Data Input - BAU'!AM120","v":0},{"$f":"'Data Input - BAU'!AN128-'Data Input - BAU'!AN120","v":0},{"$f":"'Data Input - BAU'!AO128-'Data Input - BAU'!AO120","v":0},{"$f":"'Data Input - BAU'!AP128-'Data Input - BAU'!AP120","v":0},{"$f":"'Data Input - BAU'!AQ128-'Data Input - BAU'!AQ120","v":0},{"$f":"'Data Input - BAU'!AR128-'Data Input - BAU'!AR120","v":0},{"$f":"'Data Input - BAU'!AS128-'Data Input - BAU'!AS120","v":0},{"$f":"'Data Input - BAU'!AT128-'Data Input - BAU'!AT120","v":0},{"$f":"'Data Input - BAU'!AU128-'Data Input - BAU'!AU120","v":0},{"$f":"'Data Input - BAU'!AV128-'Data Input - BAU'!AV120","v":0},{"$f":"'Data Input - BAU'!AW128-'Data Input - BAU'!AW120","v":0},{"$f":"'Data Input - BAU'!AX128-'Data Input - BAU'!AX120","v":0},{"$f":"'Data Input - BAU'!AY128-'Data Input - BAU'!AY120","v":0},{"$f":"'Data Input - BAU'!AZ128-'Data Input - BAU'!AZ120","v":0},{"$f":"'Data Input - BAU'!BA128-'Data Input - BAU'!BA120","v":0},{"$f":"'Data Input - BAU'!BB128-'Data Input - BAU'!BB120","v":0},{"$f":"'Data Input - BAU'!BC128-'Data Input - BAU'!BC120","v":0},{"$f":"'Data Input - BAU'!BD128-'Data Input - BAU'!BD120","v":0},{"$f":"'Data Input - BAU'!BE128-'Data Input - BAU'!BE120","v":0},{"$f":"'Data Input - BAU'!BF128-'Data Input - BAU'!BF120","v":0},{"$f":"'Data Input - BAU'!BG128-'Data Input - BAU'!BG120","v":0},{"$f":"'Data Input - BAU'!BH128-'Data Input - BAU'!BH120","v":0},{"$f":"'Data Input - BAU'!BI128-'Data Input - BAU'!BI120","v":0},{"$f":"'Data Input - BAU'!BJ128-'Data Input - BAU'!BJ120","v":0},{"$f":"'Data Input - BAU'!BK128-'Data Input - BAU'!BK120","v":0},{"$f":"'Data Input - BAU'!BL128-'Data Input - BAU'!BL120","v":0},{"$f":"'Data Input - BAU'!BM128-'Data Input - BAU'!BM120","v":0},{"$f":"'Data Input - BAU'!BN128-'Data Input - BAU'!BN120","v":0},{"$f":"'Data Input - BAU'!BO128-'Data Input - BAU'!BO120","v":0},{"$f":"'Data Input - BAU'!BP128-'Data Input - BAU'!BP120","v":0},{"$f":"'Data Input - BAU'!BQ128-'Data Input - BAU'!BQ120","v":0},{"$f":"'Data Input - BAU'!BR128-'Data Input - BAU'!BR120","v":0},{"$f":"'Data Input - BAU'!BS128-'Data Input - BAU'!BS120","v":0},{"$f":"'Data Input - BAU'!BT128-'Data Input - BAU'!BT120","v":0},{"$f":"'Data Input - BAU'!BU128-'Data Input - BAU'!BU120","v":0},{"$f":"'Data Input - BAU'!BV128-'Data Input - BAU'!BV120","v":0},{"$f":"'Data Input - BAU'!BW128-'Data Input - BAU'!BW120","v":0},{"$f":"'Data Input - BAU'!BX128-'Data Input - BAU'!BX120","v":0},{"$f":"'Data Input - BAU'!BY128-'Data Input - BAU'!BY120","v":0},{"$f":"'Data Input - BAU'!BZ128-'Data Input - BAU'!BZ120","v":0},{"$f":"'Data Input - BAU'!CA128-'Data Input - BAU'!CA120","v":0},{"$f":"'Data Input - BAU'!CB128-'Data Input - BAU'!CB120","v":0},{"$f":"'Data Input - BAU'!CC128-'Data Input - BAU'!CC120","v":0},{"$f":"'Data Input - BAU'!CD128-'Data Input - BAU'!CD120","v":0},{"$f":"'Data Input - BAU'!CE128-'Data Input - BAU'!CE120","v":0},{"$f":"'Data Input - BAU'!CF128-'Data Input - BAU'!CF120","v":0},{"$f":"'Data Input - BAU'!CG128-'Data Input - BAU'!CG120","v":0},{"$f":"'Data Input - BAU'!CH128-'Data Input - BAU'!CH120","v":0},{"$f":"'Data Input - BAU'!CI128-'Data Input - BAU'!CI120","v":0},{"$f":"'Data Input - BAU'!CJ128-'Data Input - BAU'!CJ120","v":0},{"$f":"'Data Input - BAU'!CK128-'Data Input - BAU'!CK120","v":0},{"$f":"'Data Input - BAU'!CL128-'Data Input - BAU'!CL120","v":0},{"$f":"'Data Input - BAU'!CM128-'Data Input - BAU'!CM120","v":0},{"$f":"'Data Input - BAU'!CN128-'Data Input - BAU'!CN120","v":0},{"$f":"'Data Input - BAU'!CO128-'Data Input - BAU'!CO120","v":0},{"$f":"'Data Input - BAU'!CP128-'Data Input - BAU'!CP120","v":0},{"$f":"'Data Input - BAU'!CQ128-'Data Input - BAU'!CQ120","v":0},{"$f":"'Data Input - BAU'!CR128-'Data Input - BAU'!CR120","v":0},{"$f":"'Data Input - BAU'!CS128-'Data Input - BAU'!CS120","v":0},{"$f":"'Data Input - BAU'!CT128-'Data Input - BAU'!CT120","v":0},{"$f":"'Data Input - BAU'!CU128-'Data Input - BAU'!CU120","v":0},{"$f":"'Data Input - BAU'!CV128-'Data Input - BAU'!CV120","v":0},{"$f":"'Data Input - BAU'!CW128-'Data Input - BAU'!CW120","v":0},{"$f":"'Data Input - BAU'!CX128-'Data Input - BAU'!CX120","v":0},{"$f":"'Data Input - BAU'!CY128-'Data Input - BAU'!CY120","v":0},{"$f":"'Data Input - BAU'!CZ128-'Data Input - BAU'!CZ120","v":0},{"$f":"'Data Input - BAU'!DA128-'Data Input - BAU'!DA120","v":0},{"$f":"'Data Input - BAU'!DB128-'Data Input - BAU'!DB120","v":0},{"$f":"'Data Input - BAU'!DC128-'Data Input - BAU'!DC120","v":0}]
[null,"Value elec","£000s",{"$f":"HLOOKUP(Calc_BAU!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":277.52427701677743},{"$f":"HLOOKUP(Calc_BAU!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":281.75053504241367},{"$f":"HLOOKUP(Calc_BAU!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":286.04115232732352},{"$f":"HLOOKUP(Calc_BAU!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":290.39710896174978},{"$f":"HLOOKUP(Calc_BAU!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":294.81939996116728},{"$f":"HLOOKUP(Calc_BAU!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":299.30903549357089},{"$f":"HLOOKUP(Calc_BAU!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":303.86704111022425},{"$f":"HLOOKUP(Calc_BAU!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":308.49445797992308},{"$f":"HLOOKUP(Calc_BAU!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":313.19234312682551},{"$f":"HLOOKUP(Calc_BAU!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":317.96176967190405},{"$f":"HLOOKUP(Calc_BAU!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":322.80382707807519},{"$f":"HLOOKUP(Calc_BAU!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":327.71962139906111},{"$f":"HLOOKUP(Calc_BAU!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":332.71027553204169},{"$f":"HLOOKUP(Calc_BAU!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":337.77692947415403},{"$f":"HLOOKUP(Calc_BAU!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":342.92074058289751},{"$f":"HLOOKUP(Calc_BAU!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":348.14288384050508},{"$f":"HLOOKUP(Calc_BAU!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":353.44455212234016},{"$f":"HLOOKUP(Calc_BAU!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":358.82695646938089},{"$f":"HLOOKUP(Calc_BAU!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":364.20936081642157},{"$f":"HLOOKUP(Calc_BAU!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":369.6725012286679},{"$f":"HLOOKUP(Calc_BAU!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":375.21758874709786},{"$f":"HLOOKUP(Calc_BAU!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":380.84585257830429},{"$f":"HLOOKUP(Calc_BAU!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":386.55854036697883},{"$f":"HLOOKUP(Calc_BAU!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":392.35691847248347},{"$f":"HLOOKUP(Calc_BAU!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":398.2422722495707},{"$f":"HLOOKUP(Calc_BAU!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":404.21590633331419},{"$f":"HLOOKUP(Calc_BAU!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":410.27914492831383},{"$f":"HLOOKUP(Calc_BAU!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":416.43333210223847},{"$f":"HLOOKUP(Calc_BAU!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":422.67983208377206},{"$f":"HLOOKUP(Calc_BAU!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":429.02002956502855},{"$f":"HLOOKUP(Calc_BAU!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":435.45533000850395},{"$f":"HLOOKUP(Calc_BAU!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":441.98715995863148},{"$f":"HLOOKUP(Calc_BAU!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":448.61696735801092},{"$f":"HLOOKUP(Calc_BAU!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":455.34622186838101},{"$f":"HLOOKUP(Calc_BAU!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":462.17641519640665},{"$f":"HLOOKUP(Calc_BAU!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":469.10906142435272},{"$f":"HLOOKUP(Calc_BAU!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":476.14569734571796},{"$f":"HLOOKUP(Calc_BAU!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":483.28788280590368},{"$f":"HLOOKUP(Calc_BAU!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":490.5372010479922},{"$f":"HLOOKUP(Calc_BAU!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":497.89525906371205},{"$f":"HLOOKUP(Calc_BAU!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":505.36368794966768},{"$f":"HLOOKUP(Calc_BAU!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":512.94414326891263},{"$f":"HLOOKUP(Calc_BAU!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":520.6383054179463},{"$f":"HLOOKUP(Calc_BAU!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAU!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"Value non-elec","£000s",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":277.52427701677743},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":281.75053504241367},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":286.04115232732352},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":290.39710896174978},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":294.81939996116728},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":299.30903549357089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":303.86704111022425},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":308.49445797992308},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":313.19234312682551},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":317.96176967190405},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":322.80382707807519},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":327.71962139906111},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":332.71027553204169},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":337.77692947415403},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":342.92074058289751},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":348.14288384050508},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":353.44455212234016},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":358.82695646938089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":364.20936081642157},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":369.6725012286679},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":375.21758874709786},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":380.84585257830429},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":386.55854036697883},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":392.35691847248347},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":398.2422722495707},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":404.21590633331419},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":410.27914492831383},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":416.43333210223847},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":422.67983208377206},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":429.02002956502855},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":435.45533000850395},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":441.98715995863148},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":448.61696735801092},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":455.34622186838101},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":462.17641519640665},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":469.10906142435272},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":476.14569734571796},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":483.28788280590368},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":490.5372010479922},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":497.89525906371205},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":505.36368794966768},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":512.94414326891263},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":520.6383054179463},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAU!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAU!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}}]
[null,"Total value elec","£000s",{"$f":"IFERROR(D80*D82,0)","v":0},{"$f":"IFERROR(E80*E82,0)","v":0},{"$f":"IFERROR(F80*F82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BR80*BR82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total value non-elec","£000s",{"$f":"IFERROR(D81*D83,0)","v":0},{"$f":"IFERROR(E81*E83,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted total GHG","£000s",{"$f":"SUM(D84:D85,D77)*D$7/1000","v":0},{"$f":"SUM(E84:E85,E77)*E$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ84:BQ85,BQ77)*BQ$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SENSITIVITY ANALYSIS"]
[]
[null,"Low values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - BAU'!H84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!I84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!J84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!K84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!L84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!M84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!N84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!O84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!P84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Q84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!R84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!S84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!T84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!U84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!V84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!W84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!X84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Y84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Z84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!AZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - BAU'!H85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!I85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!J85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!K85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!L85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!M85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!N85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!O85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!P85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Q85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!R85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!S85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!T85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!U85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!V85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!W85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!X85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Y85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Z85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!AZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - BAU'!H86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!I86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!J86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!K86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!L86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!M86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!N86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!O86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!P86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Q86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!R86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!S86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!T86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!U86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!V86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!W86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!X86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Y86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Z86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!AZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - BAU'!H87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!I87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!J87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!K87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!L87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!M87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!N87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!O87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!P87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Q87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!R87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!S87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!T87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!U87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!V87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!W87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!X87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Y87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Z87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!AZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - BAU'!H88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!I88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!J88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!K88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!L88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!M88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!N88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!O88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!P88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Q88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!R88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!S88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!T88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!U88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!V88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!W88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!X88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Y88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Z88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!AZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - BAU'!H89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!I89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!J89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!K89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!L89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!M89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!N89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!O89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!P89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Q89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!R89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!S89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!T89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!U89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!V89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!W89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!X89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Y89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!Z89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAU'!AY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!AZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!BZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!CZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAU'!DC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D94:D99)*D$7","v":0},{"$f":"SUM(E94:E99)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL94:BL99)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B61","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),D53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),E53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),F53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),G53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),H53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),I53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),J53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),K53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),L53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),M53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),N53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),O53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),P53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),R53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),S53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),T53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),U53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),V53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),W53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),X53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),D54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),E54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),F54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),G54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),H54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),I54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),J54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),K54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),L54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),M54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),N54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),O54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),P54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),R54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),S54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),T54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),U54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),V54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),W54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),X54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),D55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),E55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),F55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),G55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),H55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),I55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),J55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),K55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),L55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),M55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),N55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),O55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),P55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),R55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),S55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),T55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),U55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),V55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),W55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),X55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),D56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),E56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),F56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),G56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),H56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),I56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),J56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),K56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),L56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),M56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),N56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),O56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),P56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),R56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),S56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),T56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),U56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),V56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),W56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),X56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),D57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),E57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),F57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),G57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),H57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),I57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),J57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),K57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),L57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),M57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),N57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),O57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),P57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),R57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),S57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),T57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),U57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),V57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),W57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),X57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),D58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),E58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),F58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),G58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),H58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),I58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),J58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),K58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),L58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),M58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),N58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),O58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),P58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),R58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),S58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),T58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),U58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),V58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),W58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),X58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B104,4)=\"PM10\",LEFT(B105,4)=\"PM10\",LEFT(B106,4)=\"PM10\",LEFT(B107,4)=\"PM10\",LEFT(B108,4)=\"PM10\",LEFT(B109,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D112)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D112)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D112)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D112)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D112)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D112)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D112)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D112)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D112)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D112)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D112)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D112)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D112)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D112)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D112)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D112)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D112)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D112)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D112)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D112)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D112)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D112)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D112)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D112)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D112)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D112)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D112)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D112)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D112)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D112)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D112)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D112)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D112)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D112)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D112)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D112)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D112)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D112)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D112)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D112)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D112)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D112)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D112)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D112)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D112)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D112)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D112)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D112)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D112)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D112)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D112)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D112)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D112)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D112)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D112)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D112)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D112)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D112)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D112)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D112)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D112)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D112)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D112)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D112)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D112)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D112)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D112)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D112)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D112)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D112)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D112)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D112)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D112)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D112)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D112)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D112)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D112)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D112)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D112)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D112)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D112)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D112)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D112)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D112)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D112)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D112)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D112)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D112)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D112)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D112)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D112)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D112)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D112)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D112)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D112)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D112)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D112)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D112)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D112)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D112)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D104:D109)*D113","v":139.16432081991789},{"$f":"SUM(E104:E109)*E113","v":141.94760723631626},{"$f":"SUM(F104:F109)*F113","v":144.78655938104257},147.6822905686634,150.6359363800367,153.64865510763744,156.7216282097902,159.85606077398594,163.05318198946568,166.314245629255,169.64053054184012,173.03334115267688,176.49400797573045,180.02388813524504,183.62436589794996,187.29685321590892,191.04279028022711,194.86364608583168,198.7609190075483,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ104:AJ109)*AJ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL104:BL109)*BL113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D114*D$7","v":139.16432081991789},{"$f":"E114*E$7","v":137.14744660513648},{"$f":"F114*F$7","v":135.15980245143885},{"$f":"G114*G$7","v":133.20096473475132},131.27051597047961,129.36804472453065,127.49314552562441,125.64541877887621,123.82447068063165,122.02991313453555,120.26136366881767,118.51844535477682,116.80078672644676,115.10802170142578,113.43978950285441,111.79573458252317,110.17550654509532,108.57876007342729,107.00515485497182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS114*BS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!D$75,0)","v":0},{"$f":"E80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!E$75,0)","v":0},{"$f":"F80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!F$75,0)","v":0},{"$f":"G80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!G$75,0)","v":0},{"$f":"H80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!H$75,0)","v":0},{"$f":"I80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!I$75,0)","v":0},{"$f":"J80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!J$75,0)","v":0},{"$f":"K80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!K$75,0)","v":0},{"$f":"L80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!L$75,0)","v":0},{"$f":"M80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!M$75,0)","v":0},{"$f":"N80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!N$75,0)","v":0},{"$f":"O80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!O$75,0)","v":0},{"$f":"P80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!P$75,0)","v":0},{"$f":"Q80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!Q$75,0)","v":0},{"$f":"R80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!R$75,0)","v":0},{"$f":"S80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!S$75,0)","v":0},{"$f":"T80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!T$75,0)","v":0},{"$f":"U80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!U$75,0)","v":0},{"$f":"V80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!V$75,0)","v":0},{"$f":"W80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!W$75,0)","v":0},{"$f":"X80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!X$75,0)","v":0},{"$f":"Y80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!Y$75,0)","v":0},{"$f":"Z80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!Z$75,0)","v":0},{"$f":"AA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AA$75,0)","v":0},{"$f":"AB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AB$75,0)","v":0},{"$f":"AC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AC$75,0)","v":0},{"$f":"AD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AD$75,0)","v":0},{"$f":"AE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AE$75,0)","v":0},{"$f":"AF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AF$75,0)","v":0},{"$f":"AG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AG$75,0)","v":0},{"$f":"AH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AH$75,0)","v":0},{"$f":"AI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AI$75,0)","v":0},{"$f":"AJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AJ$75,0)","v":0},{"$f":"AK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AK$75,0)","v":0},{"$f":"AL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AL$75,0)","v":0},{"$f":"AM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AM$75,0)","v":0},{"$f":"AN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AN$75,0)","v":0},{"$f":"AO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AO$75,0)","v":0},{"$f":"AP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AP$75,0)","v":0},{"$f":"AQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AQ$75,0)","v":0},{"$f":"AR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AR$75,0)","v":0},{"$f":"AS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AS$75,0)","v":0},{"$f":"AT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AT$75,0)","v":0},{"$f":"AU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AU$75,0)","v":0},{"$f":"AV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AV$75,0)","v":0},{"$f":"AW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AW$75,0)","v":0},{"$f":"AX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AX$75,0)","v":0},{"$f":"AY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AY$75,0)","v":0},{"$f":"AZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AZ$75,0)","v":0},{"$f":"BA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BA$75,0)","v":0},{"$f":"BB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BB$75,0)","v":0},{"$f":"BC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BC$75,0)","v":0},{"$f":"BD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BD$75,0)","v":0},{"$f":"BE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BE$75,0)","v":0},{"$f":"BF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BF$75,0)","v":0},{"$f":"BG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BG$75,0)","v":0},{"$f":"BH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BH$75,0)","v":0},{"$f":"BI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BI$75,0)","v":0},{"$f":"BJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BJ$75,0)","v":0},{"$f":"BK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BK$75,0)","v":0},{"$f":"BL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BL$75,0)","v":0},{"$f":"BM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BM$75,0)","v":0},{"$f":"BN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BN$75,0)","v":0},{"$f":"BO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BO$75,0)","v":0},{"$f":"BP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BP$75,0)","v":0},{"$f":"BQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BQ$75,0)","v":0},{"$f":"BR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BR$75,0)","v":0},{"$f":"BS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BS$75,0)","v":0},{"$f":"BT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BT$75,0)","v":0},{"$f":"BU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BU$75,0)","v":0},{"$f":"BV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BV$75,0)","v":0},{"$f":"BW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BW$75,0)","v":0},{"$f":"BX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BX$75,0)","v":0},{"$f":"BY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BY$75,0)","v":0},{"$f":"BZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BZ$75,0)","v":0},{"$f":"CA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CA$75,0)","v":0},{"$f":"CB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CB$75,0)","v":0},{"$f":"CC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CC$75,0)","v":0},{"$f":"CD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CD$75,0)","v":0},{"$f":"CE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CE$75,0)","v":0},{"$f":"CF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CF$75,0)","v":0},{"$f":"CG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CG$75,0)","v":0},{"$f":"CH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CH$75,0)","v":0},{"$f":"CI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CI$75,0)","v":0},{"$f":"CJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CJ$75,0)","v":0},{"$f":"CK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CK$75,0)","v":0},{"$f":"CL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CL$75,0)","v":0},{"$f":"CM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CM$75,0)","v":0},{"$f":"CN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CN$75,0)","v":0},{"$f":"CO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CO$75,0)","v":0},{"$f":"CP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CP$75,0)","v":0},{"$f":"CQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CQ$75,0)","v":0},{"$f":"CR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CR$75,0)","v":0},{"$f":"CS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CS$75,0)","v":0},{"$f":"CT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CT$75,0)","v":0},{"$f":"CU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CU$75,0)","v":0},{"$f":"CV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CV$75,0)","v":0},{"$f":"CW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CW$75,0)","v":0},{"$f":"CX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CX$75,0)","v":0},{"$f":"CY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CY$75)","v":0}]
[null,"Value TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAU!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total NON-TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAU!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D118*D120)+(D119*D121)*D$7","v":0},{"$f":"(E118*E120)+(E119*E121)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ118*BQ120)+(BQ119*BQ121)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"High values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - BAU'!H84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!I84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!J84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!K84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!L84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!M84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!N84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!O84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!P84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Q84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!R84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!S84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!T84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!U84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!V84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!W84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!X84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Y84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Z84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - BAU'!H85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!I85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!J85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!K85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!L85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!M85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!N85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!O85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!P85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Q85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!R85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!S85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!T85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!U85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!V85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!W85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!X85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Y85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Z85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - BAU'!H86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!I86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!J86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!K86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!L86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!M86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!N86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!O86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!P86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Q86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!R86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!S86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!T86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!U86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!V86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!W86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!X86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Y86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Z86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - BAU'!H87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!I87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!J87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!K87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!L87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!M87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!N87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!O87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!P87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Q87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!R87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!S87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!T87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!U87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!V87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!W87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!X87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Y87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Z87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - BAU'!H88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!I88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!J88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!K88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!L88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!M88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!N88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!O88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!P88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Q88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!R88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!S88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!T88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!U88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!V88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!W88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!X88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Y88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Z88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - BAU'!H89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!I89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!J89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!K89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!L89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!M89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!N89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!O89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!P89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Q89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!R89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!S89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!T89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!U89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!V89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!W89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!X89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Y89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!Z89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!AZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!BZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!CZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAU'!DC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAU!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D128:D133)*D$7","v":0},{"$f":"SUM(E128:E133)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL128:BL133)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),D53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),E53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),F53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),G53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),H53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),I53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),J53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),K53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),L53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),M53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),N53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),O53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),P53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),R53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),S53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),T53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),U53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),V53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),W53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),X53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),D54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),E54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),F54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),G54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),H54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),I54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),J54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),K54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),L54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),M54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),N54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),O54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),P54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),R54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),S54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),T54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),U54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),V54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),W54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),X54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),D55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),E55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),F55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),G55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),H55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),I55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),J55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),K55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),L55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),M55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),N55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),O55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),P55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),R55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),S55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),T55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),U55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),V55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),W55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),X55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),D56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),E56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),F56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),G56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),H56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),I56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),J56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),K56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),L56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),M56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),N56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),O56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),P56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),R56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),S56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),T56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),U56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),V56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),W56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),X56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),D57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),E57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),F57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),G57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),H57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),I57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),J57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),K57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),L57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),M57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),N57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),O57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),P57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),R57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),S57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),T57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),U57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),V57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),W57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),X57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),D58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),E58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),F58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),G58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),H58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),I58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),J58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),K58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),L58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),M58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),N58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),O58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),P58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),R58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),S58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),T58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),U58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),V58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),W58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),X58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B138,4)=\"PM10\",LEFT(B139,4)=\"PM10\",LEFT(B140,4)=\"PM10\",LEFT(B141,4)=\"PM10\",LEFT(B142,4)=\"PM10\",LEFT(B143,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D146)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D146)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D146)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D146)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D146)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D146)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D146)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D146)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D146)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D146)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D146)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D146)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D146)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D146)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D146)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D146)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D146)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D146)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D146)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D146)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D146)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D146)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D146)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D146)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D146)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D146)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D146)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D146)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D146)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D146)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D146)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D146)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D146)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D146)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D146)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D146)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D146)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D146)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D146)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D146)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D146)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D146)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D146)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D146)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D146)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D146)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D146)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D146)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D146)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D146)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D146)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D146)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D146)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D146)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D146)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D146)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D146)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D146)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D146)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D146)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D146)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D146)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D146)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D146)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D146)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D146)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D146)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D146)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D146)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D146)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D146)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D146)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D146)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D146)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D146)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D146)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D146)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D146)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D146)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D146)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D146)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D146)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D146)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D146)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D146)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D146)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D146)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D146)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D146)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D146)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D146)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D146)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D146)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D146)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D146)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D146)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D146)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D146)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D146)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D146)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D138:D143)*D147","v":3449.2142127962538},{"$f":"SUM(E138:E143)*E147","v":3518.1984970521789},{"$f":"SUM(F138:F143)*F147","v":3588.5624669932226},3660.3337163330866,3733.5403906597485,3808.2111984729436,3884.3754224424029,3962.0629308912498,4041.3041895090755,4122.1302732992572,4204.5728787652424,4288.6643363405465,4374.4376230673579,4461.9263755287047,4551.1649030392791,4642.1882011000635,4735.0319651220652,4829.7326044245074,4926.3272565129973,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ138:AJ143)*AJ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL138:BL143)*BL147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D148*D$7","v":3449.2142127962538},3399.2256010165984,3349.9614618714304,3301.4112957573516,3253.5647552391292,3206.4116428443599,3159.9419088900941,3114.1456493409619,3069.0131036983403,3024.5346529201038,2980.7008173705372,2937.5022547999497,2894.929758353574,2852.9742546093194,2811.6268016439672,2770.8785871273876,2730.7209264443823,2691.1452608437398,2652.1431556141206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP148*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!D$75,0)","v":0},{"$f":"E$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!E$75,0)","v":0},{"$f":"F$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!F$75,0)","v":0},{"$f":"G$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!G$75,0)","v":0},{"$f":"H$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!H$75,0)","v":0},{"$f":"I$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!I$75,0)","v":0},{"$f":"J$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!J$75,0)","v":0},{"$f":"K$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!K$75,0)","v":0},{"$f":"L$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!L$75,0)","v":0},{"$f":"M$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!M$75,0)","v":0},{"$f":"N$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!N$75,0)","v":0},{"$f":"O$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!O$75,0)","v":0},{"$f":"P$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!P$75,0)","v":0},{"$f":"Q$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!Q$75,0)","v":0},{"$f":"R$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!R$75,0)","v":0},{"$f":"S$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!S$75,0)","v":0},{"$f":"T$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!T$75,0)","v":0},{"$f":"U$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!U$75,0)","v":0},{"$f":"V$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!V$75,0)","v":0},{"$f":"W$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!W$75,0)","v":0},{"$f":"X$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!X$75,0)","v":0},{"$f":"Y$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!Y$75,0)","v":0},{"$f":"Z$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!Z$75,0)","v":0},{"$f":"AA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AA$75,0)","v":0},{"$f":"AB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AB$75,0)","v":0},{"$f":"AC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AC$75,0)","v":0},{"$f":"AD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AD$75,0)","v":0},{"$f":"AE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AE$75,0)","v":0},{"$f":"AF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AF$75,0)","v":0},{"$f":"AG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AG$75,0)","v":0},{"$f":"AH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AH$75,0)","v":0},{"$f":"AI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AI$75,0)","v":0},{"$f":"AJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AJ$75,0)","v":0},{"$f":"AK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AK$75,0)","v":0},{"$f":"AL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AL$75,0)","v":0},{"$f":"AM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AM$75,0)","v":0},{"$f":"AN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AN$75,0)","v":0},{"$f":"AO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AO$75,0)","v":0},{"$f":"AP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AP$75,0)","v":0},{"$f":"AQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AQ$75,0)","v":0},{"$f":"AR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AR$75,0)","v":0},{"$f":"AS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AS$75,0)","v":0},{"$f":"AT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AT$75,0)","v":0},{"$f":"AU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AU$75,0)","v":0},{"$f":"AV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AV$75,0)","v":0},{"$f":"AW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AW$75,0)","v":0},{"$f":"AX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AX$75,0)","v":0},{"$f":"AY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AY$75,0)","v":0},{"$f":"AZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!AZ$75,0)","v":0},{"$f":"BA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BA$75,0)","v":0},{"$f":"BB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BB$75,0)","v":0},{"$f":"BC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BC$75,0)","v":0},{"$f":"BD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BD$75,0)","v":0},{"$f":"BE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BE$75,0)","v":0},{"$f":"BF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BF$75,0)","v":0},{"$f":"BG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BG$75,0)","v":0},{"$f":"BH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BH$75,0)","v":0},{"$f":"BI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BI$75,0)","v":0},{"$f":"BJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BJ$75,0)","v":0},{"$f":"BK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BK$75,0)","v":0},{"$f":"BL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BL$75,0)","v":0},{"$f":"BM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BM$75,0)","v":0},{"$f":"BN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BN$75,0)","v":0},{"$f":"BO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BO$75,0)","v":0},{"$f":"BP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BP$75,0)","v":0},{"$f":"BQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BQ$75,0)","v":0},{"$f":"BR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BR$75,0)","v":0},{"$f":"BS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BS$75,0)","v":0},{"$f":"BT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BT$75,0)","v":0},{"$f":"BU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BU$75,0)","v":0},{"$f":"BV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BV$75,0)","v":0},{"$f":"BW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BW$75,0)","v":0},{"$f":"BX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BX$75,0)","v":0},{"$f":"BY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BY$75,0)","v":0},{"$f":"BZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!BZ$75,0)","v":0},{"$f":"CA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CA$75,0)","v":0},{"$f":"CB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CB$75,0)","v":0},{"$f":"CC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CC$75,0)","v":0},{"$f":"CD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CD$75,0)","v":0},{"$f":"CE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CE$75,0)","v":0},{"$f":"CF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CF$75,0)","v":0},{"$f":"CG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CG$75,0)","v":0},{"$f":"CH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CH$75,0)","v":0},{"$f":"CI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CI$75,0)","v":0},{"$f":"CJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CJ$75,0)","v":0},{"$f":"CK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CK$75,0)","v":0},{"$f":"CL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CL$75,0)","v":0},{"$f":"CM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CM$75,0)","v":0},{"$f":"CN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CN$75,0)","v":0},{"$f":"CO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CO$75,0)","v":0},{"$f":"CP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CP$75,0)","v":0},{"$f":"CQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CQ$75,0)","v":0},{"$f":"CR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CR$75,0)","v":0},{"$f":"CS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CS$75,0)","v":0},{"$f":"CT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CT$75,0)","v":0},{"$f":"CU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CU$75,0)","v":0},{"$f":"CV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CV$75,0)","v":0},{"$f":"CW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CW$75,0)","v":0},{"$f":"CX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CX$75,0)","v":0},{"$f":"CY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAU!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAU!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAU!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAU!CY$75)","v":0}]
[null,"Value non-elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAU!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total value elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAU!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D152*D154)+(D153*D155)*D$7","v":0},{"$f":"(E152*E154)+(E153*E155)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ152*BQ154)+(BQ153*BQ155)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"EEA Damage costs"]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B138","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),D53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),E53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),F53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),G53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),H53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),I53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),J53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),K53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),L53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),M53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),N53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),O53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),P53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),R53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),S53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),T53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),U53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),V53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),W53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),X53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),D54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),E54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),F54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),G54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),H54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),I54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),J54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),K54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),L54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),M54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),N54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),O54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),P54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),R54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),S54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),T54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),U54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),V54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),W54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),X54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),D55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),E55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),F55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),G55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),H55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),I55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),J55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),K55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),L55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),M55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),N55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),O55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),P55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),R55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),S55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),T55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),U55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),V55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),W55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),X55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),D56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),E56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),F56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),G56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),H56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),I56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),J56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),K56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),L56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),M56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),N56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),O56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),P56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),R56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),S56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),T56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),U56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),V56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),W56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),X56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),D57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),E57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),F57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),G57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),H57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),I57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),J57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),K57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),L57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),M57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),N57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),O57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),P57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),R57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),S57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),T57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),U57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),V57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),W57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),X57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),D58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),E58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),F58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),G58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),H58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),I58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),J58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),K58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),L58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),M58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),N58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),O58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),P58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),R58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),S58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),T58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),U58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),V58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),W58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),X58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B162,4)=\"PM10\",LEFT(B163,4)=\"PM10\",LEFT(B164,4)=\"PM10\",LEFT(B165,4)=\"PM10\",LEFT(B166,4)=\"PM10\",LEFT(B167,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D170)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D170)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D170)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D170)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D170)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D170)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D170)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D170)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D170)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D170)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D170)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D170)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D170)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D170)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D170)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D170)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D170)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D170)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D170)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D170)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D170)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D170)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D170)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D170)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D170)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D170)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D170)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D170)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D170)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D170)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D170)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D170)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D170)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D170)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D170)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D170)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D170)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D170)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D170)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D170)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D170)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D170)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D170)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D170)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D170)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D170)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D170)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D170)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D170)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D170)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D170)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D170)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D170)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D170)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D170)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D170)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D170)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D170)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D170)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D170)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D170)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D170)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D170)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D170)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D170)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D170)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D170)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D170)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D170)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D170)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D170)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D170)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D170)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D170)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D170)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D170)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D170)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D170)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D170)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D170)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D170)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D170)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D170)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D170)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D170)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D170)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D170)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D170)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D170)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D170)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D170)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D170)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D170)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D170)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D170)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D170)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D170)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D170)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D170)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D170)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D162:D167)*D171","v":999.02183575465028},{"$f":"SUM(E162:E167)*E171","v":1019.0022724697433},{"$f":"SUM(F162:F167)*F171","v":1039.3823179191381},1060.1699642775209,1081.3733635630713,1103.0008308343329,1125.0608474510195,1147.5620644000396,1170.5133056880404,1193.9235718018012,1217.8020432378373,1242.1580841025939,1267.001245784646,1292.3412707003388,1318.1880961143459,1344.5518580366322,1371.4428951973653,1398.8717531013126,1426.8491881633388,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ162:AJ167)*AJ171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL162:BL167)*BL171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D172*D$7","v":999.02183575465028},984.54325842487276,970.27451554915001,956.21256604843779,942.35441291730103,928.69710258516648,915.23772428683083,901.97340944209395,888.90133104438257,876.01870305823218,863.32277982550431,850.81085548020701,838.48026337179851,826.32837549684496,814.35260193891986,802.55039031661636,790.9192252395643,779.45662777232428,768.16015490605878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP172*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Low high capex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - BAU'!F34","v":0.3}]
[]
[null,"Low high opex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - BAU'!F54","v":0.15}]
[]
[null,"Low high WACC"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$F$26:$F$28),D20*1000)/1000,0)","v":0}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$186)","v":0}]
[null,"Discounted WACC","£000s",{"$f":"D187*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP187*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - BAU'!H41","v":0},{"$f":"'Data Input - BAU'!I41","v":0},{"$f":"'Data Input - BAU'!J41","v":0},{"$f":"'Data Input - BAU'!K41","v":0},{"$f":"'Data Input - BAU'!L41","v":0},{"$f":"'Data Input - BAU'!M41","v":0},{"$f":"'Data Input - BAU'!N41","v":0},{"$f":"'Data Input - BAU'!O41","v":0},{"$f":"'Data Input - BAU'!P41","v":0},{"$f":"'Data Input - BAU'!Q41","v":0},{"$f":"'Data Input - BAU'!R41","v":0},{"$f":"'Data Input - BAU'!S41","v":0},{"$f":"'Data Input - BAU'!T41","v":0},{"$f":"'Data Input - BAU'!U41","v":0},{"$f":"'Data Input - BAU'!V41","v":0},{"$f":"'Data Input - BAU'!W41","v":0},{"$f":"'Data Input - BAU'!X41","v":0},{"$f":"'Data Input - BAU'!Y41","v":0},{"$f":"'Data Input - BAU'!Z41","v":0},{"$f":"'Data Input - BAU'!AA41","v":0},{"$f":"'Data Input - BAU'!AB41","v":0},{"$f":"'Data Input - BAU'!AC41","v":0},{"$f":"'Data Input - BAU'!AD41","v":0},{"$f":"'Data Input - BAU'!AE41","v":0},{"$f":"'Data Input - BAU'!AF41","v":0},{"$f":"'Data Input - BAU'!AG41","v":0},{"$f":"'Data Input - BAU'!AH41","v":0},{"$f":"'Data Input - BAU'!AI41","v":0},{"$f":"'Data Input - BAU'!AJ41","v":0},{"$f":"'Data Input - BAU'!AK41","v":0},{"$f":"'Data Input - BAU'!AL41","v":0},{"$f":"'Data Input - BAU'!AM41","v":0},{"$f":"'Data Input - BAU'!AN41","v":0},{"$f":"'Data Input - BAU'!AO41","v":0},{"$f":"'Data Input - BAU'!AP41","v":0},{"$f":"'Data Input - BAU'!AQ41","v":0},{"$f":"'Data Input - BAU'!AR41","v":0},{"$f":"'Data Input - BAU'!AS41","v":0},{"$f":"'Data Input - BAU'!AT41","v":0},{"$f":"'Data Input - BAU'!AU41","v":0},{"$f":"'Data Input - BAU'!AV41","v":0},{"$f":"'Data Input - BAU'!AW41","v":0},{"$f":"'Data Input - BAU'!AX41","v":0},{"$f":"'Data Input - BAU'!AY41","v":0},{"$f":"'Data Input - BAU'!AZ41","v":0},{"$f":"'Data Input - BAU'!BA41","v":0},{"$f":"'Data Input - BAU'!BB41","v":0},{"$f":"'Data Input - BAU'!BC41","v":0},{"$f":"'Data Input - BAU'!BD41","v":0},{"$f":"'Data Input - BAU'!BE41","v":0},{"$f":"'Data Input - BAU'!BF41","v":0},{"$f":"'Data Input - BAU'!BG41","v":0},{"$f":"'Data Input - BAU'!BH41","v":0},{"$f":"'Data Input - BAU'!BI41","v":0},{"$f":"'Data Input - BAU'!BJ41","v":0},{"$f":"'Data Input - BAU'!BK41","v":0},{"$f":"'Data Input - BAU'!BL41","v":0},{"$f":"'Data Input - BAU'!BM41","v":0},{"$f":"'Data Input - BAU'!BN41","v":0},{"$f":"'Data Input - BAU'!BO41","v":0},{"$f":"'Data Input - BAU'!BP41","v":0},{"$f":"'Data Input - BAU'!BQ41","v":0},{"$f":"'Data Input - BAU'!BR41","v":0},{"$f":"'Data Input - BAU'!BS41","v":0},{"$f":"'Data Input - BAU'!BT41","v":0},{"$f":"'Data Input - BAU'!BU41","v":0},{"$f":"'Data Input - BAU'!BV41","v":0},{"$f":"'Data Input - BAU'!BW41","v":0},{"$f":"'Data Input - BAU'!BX41","v":0},{"$f":"'Data Input - BAU'!BY41","v":0},{"$f":"'Data Input - BAU'!BZ41","v":0},{"$f":"'Data Input - BAU'!CA41","v":0},{"$f":"'Data Input - BAU'!CB41","v":0},{"$f":"'Data Input - BAU'!CC41","v":0},{"$f":"'Data Input - BAU'!CD41","v":0},{"$f":"'Data Input - BAU'!CE41","v":0},{"$f":"'Data Input - BAU'!CF41","v":0},{"$f":"'Data Input - BAU'!CG41","v":0},{"$f":"'Data Input - BAU'!CH41","v":0},{"$f":"'Data Input - BAU'!CI41","v":0},{"$f":"'Data Input - BAU'!CJ41","v":0},{"$f":"'Data Input - BAU'!CK41","v":0},{"$f":"'Data Input - BAU'!CL41","v":0},{"$f":"'Data Input - BAU'!CM41","v":0},{"$f":"'Data Input - BAU'!CN41","v":0},{"$f":"'Data Input - BAU'!CO41","v":0},{"$f":"'Data Input - BAU'!CP41","v":0},{"$f":"'Data Input - BAU'!CQ41","v":0},{"$f":"'Data Input - BAU'!CR41","v":0},{"$f":"'Data Input - BAU'!CS41","v":0},{"$f":"'Data Input - BAU'!CT41","v":0},{"$f":"'Data Input - BAU'!CU41","v":0},{"$f":"'Data Input - BAU'!CV41","v":0},{"$f":"'Data Input - BAU'!CW41","v":0},{"$f":"'Data Input - BAU'!CX41","v":0},{"$f":"'Data Input - BAU'!CY41","v":0},{"$f":"'Data Input - BAU'!CZ41","v":0},{"$f":"'Data Input - BAU'!DA41","v":0},{"$f":"'Data Input - BAU'!DB41","v":0},{"$f":"'Data Input - BAU'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D191*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP191*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",D192+D13,D188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",E192+E13,E188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",F192+F13,F188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",G192+G13,G188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",H192+H13,H188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",I192+I13,I188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",J192+J13,J188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",K192+K13,K188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",L192+L13,L188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",M192+M13,M188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",N192+N13,N188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",O192+O13,O188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",P192+P13,P188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Q192+Q13,Q188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",R192+R13,R188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",S192+S13,S188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",T192+T13,T188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",U192+U13,U188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",V192+V13,V188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",W192+W13,W188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",X192+X13,X188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Y192+Y13,Y188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Z192+Z13,Z188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AA192+AA13,AA188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AB192+AB13,AB188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AC192+AC13,AC188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AD192+AD13,AD188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AE192+AE13,AE188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AF192+AF13,AF188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AG192+AG13,AG188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AH192+AH13,AH188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AI192+AI13,AI188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AJ192+AJ13,AJ188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AK192+AK13,AK188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AL192+AL13,AL188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AM192+AM13,AM188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AN192+AN13,AN188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AO192+AO13,AO188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AP192+AP13,AP188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AQ192+AQ13,AQ188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AR192+AR13,AR188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AS192+AS13,AS188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AT192+AT13,AT188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AU192+AU13,AU188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AV192+AV13,AV188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AW192+AW13,AW188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AX192+AX13,AX188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AY192+AY13,AY188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AZ192+AZ13,AZ188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BA192+BA13,BA188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BB192+BB13,BB188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BC192+BC13,BC188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BD192+BD13,BD188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BE192+BE13,BE188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BF192+BF13,BF188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BG192+BG13,BG188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BH192+BH13,BH188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BI192+BI13,BI188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BJ192+BJ13,BJ188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BK192+BK13,BK188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BL192+BL13,BL188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BM192+BM13,BM188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BN192+BN13,BN188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BO192+BO13,BO188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BP192+BP13,BP188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BQ192+BQ13,BQ188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BR192+BR13,BR188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BS192+BS13,BS188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BT192+BT13,BT188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BU192+BU13,BU188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BV192+BV13,BV188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BW192+BW13,BW188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BX192+BX13,BX188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BY192+BY13,BY188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BZ192+BZ13,BZ188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CA192+CA13,CA188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CB192+CB13,CB188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CC192+CC13,CC188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CD192+CD13,CD188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CE192+CE13,CE188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CF192+CF13,CF188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CG192+CG13,CG188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CH192+CH13,CH188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CI192+CI13,CI188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CJ192+CJ13,CJ188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CK192+CK13,CK188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CL192+CL13,CL188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CM192+CM13,CM188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CN192+CN13,CN188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CO192+CO13,CO188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CP192+CP13,CP188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CQ192+CQ13,CQ188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CR192+CR13,CR188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CS192+CS13,CS188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CT192+CT13,CT188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CU192+CU13,CU188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CV192+CV13,CV188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CW192+CW13,CW188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CX192+CX13,CX188)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CY192+CY13,CY188)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$F$26:$F$28),D20*1000)/1000,0)","v":0}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$197)","v":0}]
[null,"Discounted WACC","£000s",{"$f":"D198*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP198*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - BAU'!H42","v":0},{"$f":"'Data Input - BAU'!I42","v":0},{"$f":"'Data Input - BAU'!J42","v":0},{"$f":"'Data Input - BAU'!K42","v":0},{"$f":"'Data Input - BAU'!L42","v":0},{"$f":"'Data Input - BAU'!M42","v":0},{"$f":"'Data Input - BAU'!N42","v":0},{"$f":"'Data Input - BAU'!O42","v":0},{"$f":"'Data Input - BAU'!P42","v":0},{"$f":"'Data Input - BAU'!Q42","v":0},{"$f":"'Data Input - BAU'!R42","v":0},{"$f":"'Data Input - BAU'!S42","v":0},{"$f":"'Data Input - BAU'!T42","v":0},{"$f":"'Data Input - BAU'!U42","v":0},{"$f":"'Data Input - BAU'!V42","v":0},{"$f":"'Data Input - BAU'!W42","v":0},{"$f":"'Data Input - BAU'!X42","v":0},{"$f":"'Data Input - BAU'!Y42","v":0},{"$f":"'Data Input - BAU'!Z42","v":0},{"$f":"'Data Input - BAU'!AA42","v":0},{"$f":"'Data Input - BAU'!AB42","v":0},{"$f":"'Data Input - BAU'!AC42","v":0},{"$f":"'Data Input - BAU'!AD42","v":0},{"$f":"'Data Input - BAU'!AE42","v":0},{"$f":"'Data Input - BAU'!AF42","v":0},{"$f":"'Data Input - BAU'!AG42","v":0},{"$f":"'Data Input - BAU'!AH42","v":0},{"$f":"'Data Input - BAU'!AI42","v":0},{"$f":"'Data Input - BAU'!AJ42","v":0},{"$f":"'Data Input - BAU'!AK42","v":0},{"$f":"'Data Input - BAU'!AL42","v":0},{"$f":"'Data Input - BAU'!AM42","v":0},{"$f":"'Data Input - BAU'!AN42","v":0},{"$f":"'Data Input - BAU'!AO42","v":0},{"$f":"'Data Input - BAU'!AP42","v":0},{"$f":"'Data Input - BAU'!AQ42","v":0},{"$f":"'Data Input - BAU'!AR42","v":0},{"$f":"'Data Input - BAU'!AS42","v":0},{"$f":"'Data Input - BAU'!AT42","v":0},{"$f":"'Data Input - BAU'!AU42","v":0},{"$f":"'Data Input - BAU'!AV42","v":0},{"$f":"'Data Input - BAU'!AW42","v":0},{"$f":"'Data Input - BAU'!AX42","v":0},{"$f":"'Data Input - BAU'!AY42","v":0},{"$f":"'Data Input - BAU'!AZ42","v":0},{"$f":"'Data Input - BAU'!BA42","v":0},{"$f":"'Data Input - BAU'!BB42","v":0},{"$f":"'Data Input - BAU'!BC42","v":0},{"$f":"'Data Input - BAU'!BD42","v":0},{"$f":"'Data Input - BAU'!BE42","v":0},{"$f":"'Data Input - BAU'!BF42","v":0},{"$f":"'Data Input - BAU'!BG42","v":0},{"$f":"'Data Input - BAU'!BH42","v":0},{"$f":"'Data Input - BAU'!BI42","v":0},{"$f":"'Data Input - BAU'!BJ42","v":0},{"$f":"'Data Input - BAU'!BK42","v":0},{"$f":"'Data Input - BAU'!BL42","v":0},{"$f":"'Data Input - BAU'!BM42","v":0},{"$f":"'Data Input - BAU'!BN42","v":0},{"$f":"'Data Input - BAU'!BO42","v":0},{"$f":"'Data Input - BAU'!BP42","v":0},{"$f":"'Data Input - BAU'!BQ42","v":0},{"$f":"'Data Input - BAU'!BR42","v":0},{"$f":"'Data Input - BAU'!BS42","v":0},{"$f":"'Data Input - BAU'!BT42","v":0},{"$f":"'Data Input - BAU'!BU42","v":0},{"$f":"'Data Input - BAU'!BV42","v":0},{"$f":"'Data Input - BAU'!BW42","v":0},{"$f":"'Data Input - BAU'!BX42","v":0},{"$f":"'Data Input - BAU'!BY42","v":0},{"$f":"'Data Input - BAU'!BZ42","v":0},{"$f":"'Data Input - BAU'!CA42","v":0},{"$f":"'Data Input - BAU'!CB42","v":0},{"$f":"'Data Input - BAU'!CC42","v":0},{"$f":"'Data Input - BAU'!CD42","v":0},{"$f":"'Data Input - BAU'!CE42","v":0},{"$f":"'Data Input - BAU'!CF42","v":0},{"$f":"'Data Input - BAU'!CG42","v":0},{"$f":"'Data Input - BAU'!CH42","v":0},{"$f":"'Data Input - BAU'!CI42","v":0},{"$f":"'Data Input - BAU'!CJ42","v":0},{"$f":"'Data Input - BAU'!CK42","v":0},{"$f":"'Data Input - BAU'!CL42","v":0},{"$f":"'Data Input - BAU'!CM42","v":0},{"$f":"'Data Input - BAU'!CN42","v":0},{"$f":"'Data Input - BAU'!CO42","v":0},{"$f":"'Data Input - BAU'!CP42","v":0},{"$f":"'Data Input - BAU'!CQ42","v":0},{"$f":"'Data Input - BAU'!CR42","v":0},{"$f":"'Data Input - BAU'!CS42","v":0},{"$f":"'Data Input - BAU'!CT42","v":0},{"$f":"'Data Input - BAU'!CU42","v":0},{"$f":"'Data Input - BAU'!CV42","v":0},{"$f":"'Data Input - BAU'!CW42","v":0},{"$f":"'Data Input - BAU'!CX42","v":0},{"$f":"'Data Input - BAU'!CY42","v":0},{"$f":"'Data Input - BAU'!CZ42","v":0},{"$f":"'Data Input - BAU'!DA42","v":0},{"$f":"'Data Input - BAU'!DB42","v":0},{"$f":"'Data Input - BAU'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D202*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP202*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",D203+D13,D199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",E203+E13,E199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",F203+F13,F199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",G203+G13,G199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",H203+H13,H199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",I203+I13,I199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",J203+J13,J199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",K203+K13,K199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",L203+L13,L199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",M203+M13,M199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",N203+N13,N199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",O203+O13,O199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",P203+P13,P199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Q203+Q13,Q199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",R203+R13,R199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",S203+S13,S199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",T203+T13,T199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",U203+U13,U199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",V203+V13,V199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",W203+W13,W199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",X203+X13,X199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Y203+Y13,Y199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Z203+Z13,Z199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AA203+AA13,AA199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AB203+AB13,AB199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AC203+AC13,AC199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AD203+AD13,AD199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AE203+AE13,AE199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AF203+AF13,AF199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AG203+AG13,AG199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AH203+AH13,AH199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AI203+AI13,AI199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AJ203+AJ13,AJ199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AK203+AK13,AK199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AL203+AL13,AL199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AM203+AM13,AM199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AN203+AN13,AN199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AO203+AO13,AO199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AP203+AP13,AP199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AQ203+AQ13,AQ199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AR203+AR13,AR199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AS203+AS13,AS199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AT203+AT13,AT199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AU203+AU13,AU199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AV203+AV13,AV199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AW203+AW13,AW199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AX203+AX13,AX199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AY203+AY13,AY199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AZ203+AZ13,AZ199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BA203+BA13,BA199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BB203+BB13,BB199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BC203+BC13,BC199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BD203+BD13,BD199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BE203+BE13,BE199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BF203+BF13,BF199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BG203+BG13,BG199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BH203+BH13,BH199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BI203+BI13,BI199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BJ203+BJ13,BJ199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BK203+BK13,BK199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BL203+BL13,BL199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BM203+BM13,BM199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BN203+BN13,BN199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BO203+BO13,BO199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BP203+BP13,BP199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BQ203+BQ13,BQ199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BR203+BR13,BR199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BS203+BS13,BS199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BT203+BT13,BT199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BU203+BU13,BU199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BV203+BV13,BV199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BW203+BW13,BW199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BX203+BX13,BX199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BY203+BY13,BY199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BZ203+BZ13,BZ199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CA203+CA13,CA199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CB203+CB13,CB199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CC203+CC13,CC199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CD203+CD13,CD199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CE203+CE13,CE199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CF203+CF13,CF199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CG203+CG13,CG199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CH203+CH13,CH199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CI203+CI13,CI199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CJ203+CJ13,CJ199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CK203+CK13,CK199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CL203+CL13,CL199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CM203+CM13,CM199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CN203+CN13,CN199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CO203+CO13,CO199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CP203+CP13,CP199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CQ203+CQ13,CQ199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CR203+CR13,CR199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CS203+CS13,CS199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CT203+CT13,CT199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CU203+CU13,CU199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CV203+CV13,CV199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CW203+CW13,CW199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CX203+CX13,CX199)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CY203+CY13,CY199)","v":0}]
[]
[null,"Low high WACC combined with low high capex"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$G$26:$G$28),D20*(1-D177)*1000)/1000,0)","v":0}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$210)","v":0}]
[null,"Discounted WACC","£000s",{"$f":"D211*D$7","v":0},{"$f":"E211*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ211*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - BAU'!H41","v":0},{"$f":"'Data Input - BAU'!I41","v":0},{"$f":"'Data Input - BAU'!J41","v":0},{"$f":"'Data Input - BAU'!K41","v":0},{"$f":"'Data Input - BAU'!L41","v":0},{"$f":"'Data Input - BAU'!M41","v":0},{"$f":"'Data Input - BAU'!N41","v":0},{"$f":"'Data Input - BAU'!O41","v":0},{"$f":"'Data Input - BAU'!P41","v":0},{"$f":"'Data Input - BAU'!Q41","v":0},{"$f":"'Data Input - BAU'!R41","v":0},{"$f":"'Data Input - BAU'!S41","v":0},{"$f":"'Data Input - BAU'!T41","v":0},{"$f":"'Data Input - BAU'!U41","v":0},{"$f":"'Data Input - BAU'!V41","v":0},{"$f":"'Data Input - BAU'!W41","v":0},{"$f":"'Data Input - BAU'!X41","v":0},{"$f":"'Data Input - BAU'!Y41","v":0},{"$f":"'Data Input - BAU'!Z41","v":0},{"$f":"'Data Input - BAU'!AA41","v":0},{"$f":"'Data Input - BAU'!AB41","v":0},{"$f":"'Data Input - BAU'!AC41","v":0},{"$f":"'Data Input - BAU'!AD41","v":0},{"$f":"'Data Input - BAU'!AE41","v":0},{"$f":"'Data Input - BAU'!AF41","v":0},{"$f":"'Data Input - BAU'!AG41","v":0},{"$f":"'Data Input - BAU'!AH41","v":0},{"$f":"'Data Input - BAU'!AI41","v":0},{"$f":"'Data Input - BAU'!AJ41","v":0},{"$f":"'Data Input - BAU'!AK41","v":0},{"$f":"'Data Input - BAU'!AL41","v":0},{"$f":"'Data Input - BAU'!AM41","v":0},{"$f":"'Data Input - BAU'!AN41","v":0},{"$f":"'Data Input - BAU'!AO41","v":0},{"$f":"'Data Input - BAU'!AP41","v":0},{"$f":"'Data Input - BAU'!AQ41","v":0},{"$f":"'Data Input - BAU'!AR41","v":0},{"$f":"'Data Input - BAU'!AS41","v":0},{"$f":"'Data Input - BAU'!AT41","v":0},{"$f":"'Data Input - BAU'!AU41","v":0},{"$f":"'Data Input - BAU'!AV41","v":0},{"$f":"'Data Input - BAU'!AW41","v":0},{"$f":"'Data Input - BAU'!AX41","v":0},{"$f":"'Data Input - BAU'!AY41","v":0},{"$f":"'Data Input - BAU'!AZ41","v":0},{"$f":"'Data Input - BAU'!BA41","v":0},{"$f":"'Data Input - BAU'!BB41","v":0},{"$f":"'Data Input - BAU'!BC41","v":0},{"$f":"'Data Input - BAU'!BD41","v":0},{"$f":"'Data Input - BAU'!BE41","v":0},{"$f":"'Data Input - BAU'!BF41","v":0},{"$f":"'Data Input - BAU'!BG41","v":0},{"$f":"'Data Input - BAU'!BH41","v":0},{"$f":"'Data Input - BAU'!BI41","v":0},{"$f":"'Data Input - BAU'!BJ41","v":0},{"$f":"'Data Input - BAU'!BK41","v":0},{"$f":"'Data Input - BAU'!BL41","v":0},{"$f":"'Data Input - BAU'!BM41","v":0},{"$f":"'Data Input - BAU'!BN41","v":0},{"$f":"'Data Input - BAU'!BO41","v":0},{"$f":"'Data Input - BAU'!BP41","v":0},{"$f":"'Data Input - BAU'!BQ41","v":0},{"$f":"'Data Input - BAU'!BR41","v":0},{"$f":"'Data Input - BAU'!BS41","v":0},{"$f":"'Data Input - BAU'!BT41","v":0},{"$f":"'Data Input - BAU'!BU41","v":0},{"$f":"'Data Input - BAU'!BV41","v":0},{"$f":"'Data Input - BAU'!BW41","v":0},{"$f":"'Data Input - BAU'!BX41","v":0},{"$f":"'Data Input - BAU'!BY41","v":0},{"$f":"'Data Input - BAU'!BZ41","v":0},{"$f":"'Data Input - BAU'!CA41","v":0},{"$f":"'Data Input - BAU'!CB41","v":0},{"$f":"'Data Input - BAU'!CC41","v":0},{"$f":"'Data Input - BAU'!CD41","v":0},{"$f":"'Data Input - BAU'!CE41","v":0},{"$f":"'Data Input - BAU'!CF41","v":0},{"$f":"'Data Input - BAU'!CG41","v":0},{"$f":"'Data Input - BAU'!CH41","v":0},{"$f":"'Data Input - BAU'!CI41","v":0},{"$f":"'Data Input - BAU'!CJ41","v":0},{"$f":"'Data Input - BAU'!CK41","v":0},{"$f":"'Data Input - BAU'!CL41","v":0},{"$f":"'Data Input - BAU'!CM41","v":0},{"$f":"'Data Input - BAU'!CN41","v":0},{"$f":"'Data Input - BAU'!CO41","v":0},{"$f":"'Data Input - BAU'!CP41","v":0},{"$f":"'Data Input - BAU'!CQ41","v":0},{"$f":"'Data Input - BAU'!CR41","v":0},{"$f":"'Data Input - BAU'!CS41","v":0},{"$f":"'Data Input - BAU'!CT41","v":0},{"$f":"'Data Input - BAU'!CU41","v":0},{"$f":"'Data Input - BAU'!CV41","v":0},{"$f":"'Data Input - BAU'!CW41","v":0},{"$f":"'Data Input - BAU'!CX41","v":0},{"$f":"'Data Input - BAU'!CY41","v":0},{"$f":"'Data Input - BAU'!CZ41","v":0},{"$f":"'Data Input - BAU'!DA41","v":0},{"$f":"'Data Input - BAU'!DB41","v":0},{"$f":"'Data Input - BAU'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D215*D$7","v":0},{"$f":"E215*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ215*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",D216+D13*(1-$D$177),D212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",E216+E13*(1-$D$177),E212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",F216+F13*(1-$D$177),F212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",G216+G13*(1-$D$177),G212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",H216+H13*(1-$D$177),H212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",I216+I13*(1-$D$177),I212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",J216+J13*(1-$D$177),J212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",K216+K13*(1-$D$177),K212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",L216+L13*(1-$D$177),L212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",M216+M13*(1-$D$177),M212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",N216+N13*(1-$D$177),N212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",O216+O13*(1-$D$177),O212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",P216+P13*(1-$D$177),P212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Q216+Q13*(1-$D$177),Q212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",R216+R13*(1-$D$177),R212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",S216+S13*(1-$D$177),S212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",T216+T13*(1-$D$177),T212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",U216+U13*(1-$D$177),U212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",V216+V13*(1-$D$177),V212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",W216+W13*(1-$D$177),W212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",X216+X13*(1-$D$177),X212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Y216+Y13*(1-$D$177),Y212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Z216+Z13*(1-$D$177),Z212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AA216+AA13*(1-$D$177),AA212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AB216+AB13*(1-$D$177),AB212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AC216+AC13*(1-$D$177),AC212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AD216+AD13*(1-$D$177),AD212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AE216+AE13*(1-$D$177),AE212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AF216+AF13*(1-$D$177),AF212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AG216+AG13*(1-$D$177),AG212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AH216+AH13*(1-$D$177),AH212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AI216+AI13*(1-$D$177),AI212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AJ216+AJ13*(1-$D$177),AJ212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AK216+AK13*(1-$D$177),AK212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AL216+AL13*(1-$D$177),AL212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AM216+AM13*(1-$D$177),AM212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AN216+AN13*(1-$D$177),AN212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AO216+AO13*(1-$D$177),AO212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AP216+AP13*(1-$D$177),AP212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AQ216+AQ13*(1-$D$177),AQ212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AR216+AR13*(1-$D$177),AR212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AS216+AS13*(1-$D$177),AS212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AT216+AT13*(1-$D$177),AT212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AU216+AU13*(1-$D$177),AU212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AV216+AV13*(1-$D$177),AV212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AW216+AW13*(1-$D$177),AW212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AX216+AX13*(1-$D$177),AX212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AY216+AY13*(1-$D$177),AY212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AZ216+AZ13*(1-$D$177),AZ212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BA216+BA13*(1-$D$177),BA212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BB216+BB13*(1-$D$177),BB212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BC216+BC13*(1-$D$177),BC212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BD216+BD13*(1-$D$177),BD212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BE216+BE13*(1-$D$177),BE212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BF216+BF13*(1-$D$177),BF212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BG216+BG13*(1-$D$177),BG212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BH216+BH13*(1-$D$177),BH212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BI216+BI13*(1-$D$177),BI212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BJ216+BJ13*(1-$D$177),BJ212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BK216+BK13*(1-$D$177),BK212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BL216+BL13*(1-$D$177),BL212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BM216+BM13*(1-$D$177),BM212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BN216+BN13*(1-$D$177),BN212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BO216+BO13*(1-$D$177),BO212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BP216+BP13*(1-$D$177),BP212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BQ216+BQ13*(1-$D$177),BQ212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BR216+BR13*(1-$D$177),BR212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BS216+BS13*(1-$D$177),BS212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BT216+BT13*(1-$D$177),BT212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BU216+BU13*(1-$D$177),BU212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BV216+BV13*(1-$D$177),BV212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BW216+BW13*(1-$D$177),BW212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BX216+BX13*(1-$D$177),BX212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BY216+BY13*(1-$D$177),BY212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BZ216+BZ13*(1-$D$177),BZ212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CA216+CA13*(1-$D$177),CA212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CB216+CB13*(1-$D$177),CB212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CC216+CC13*(1-$D$177),CC212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CD216+CD13*(1-$D$177),CD212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CE216+CE13*(1-$D$177),CE212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CF216+CF13*(1-$D$177),CF212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CG216+CG13*(1-$D$177),CG212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CH216+CH13*(1-$D$177),CH212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CI216+CI13*(1-$D$177),CI212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CJ216+CJ13*(1-$D$177),CJ212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CK216+CK13*(1-$D$177),CK212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CL216+CL13*(1-$D$177),CL212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CM216+CM13*(1-$D$177),CM212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CN216+CN13*(1-$D$177),CN212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CO216+CO13*(1-$D$177),CO212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CP216+CP13*(1-$D$177),CP212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CQ216+CQ13*(1-$D$177),CQ212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CR216+CR13*(1-$D$177),CR212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CS216+CS13*(1-$D$177),CS212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CT216+CT13*(1-$D$177),CT212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CU216+CU13*(1-$D$177),CU212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CV216+CV13*(1-$D$177),CV212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CW216+CW13*(1-$D$177),CW212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CX216+CX13*(1-$D$177),CX212)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CY216+CY13*(1-$D$177),CY212)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$G$26:$G$28),D20*(1+D177)*1000)/1000,0)","v":0}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$221)","v":0}]
[null,"Discounted WACC","£000s",{"$f":"D222*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP222*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - BAU'!H42","v":0},{"$f":"'Data Input - BAU'!I42","v":0},{"$f":"'Data Input - BAU'!J42","v":0},{"$f":"'Data Input - BAU'!K42","v":0},{"$f":"'Data Input - BAU'!L42","v":0},{"$f":"'Data Input - BAU'!M42","v":0},{"$f":"'Data Input - BAU'!N42","v":0},{"$f":"'Data Input - BAU'!O42","v":0},{"$f":"'Data Input - BAU'!P42","v":0},{"$f":"'Data Input - BAU'!Q42","v":0},{"$f":"'Data Input - BAU'!R42","v":0},{"$f":"'Data Input - BAU'!S42","v":0},{"$f":"'Data Input - BAU'!T42","v":0},{"$f":"'Data Input - BAU'!U42","v":0},{"$f":"'Data Input - BAU'!V42","v":0},{"$f":"'Data Input - BAU'!W42","v":0},{"$f":"'Data Input - BAU'!X42","v":0},{"$f":"'Data Input - BAU'!Y42","v":0},{"$f":"'Data Input - BAU'!Z42","v":0},{"$f":"'Data Input - BAU'!AA42","v":0},{"$f":"'Data Input - BAU'!AB42","v":0},{"$f":"'Data Input - BAU'!AC42","v":0},{"$f":"'Data Input - BAU'!AD42","v":0},{"$f":"'Data Input - BAU'!AE42","v":0},{"$f":"'Data Input - BAU'!AF42","v":0},{"$f":"'Data Input - BAU'!AG42","v":0},{"$f":"'Data Input - BAU'!AH42","v":0},{"$f":"'Data Input - BAU'!AI42","v":0},{"$f":"'Data Input - BAU'!AJ42","v":0},{"$f":"'Data Input - BAU'!AK42","v":0},{"$f":"'Data Input - BAU'!AL42","v":0},{"$f":"'Data Input - BAU'!AM42","v":0},{"$f":"'Data Input - BAU'!AN42","v":0},{"$f":"'Data Input - BAU'!AO42","v":0},{"$f":"'Data Input - BAU'!AP42","v":0},{"$f":"'Data Input - BAU'!AQ42","v":0},{"$f":"'Data Input - BAU'!AR42","v":0},{"$f":"'Data Input - BAU'!AS42","v":0},{"$f":"'Data Input - BAU'!AT42","v":0},{"$f":"'Data Input - BAU'!AU42","v":0},{"$f":"'Data Input - BAU'!AV42","v":0},{"$f":"'Data Input - BAU'!AW42","v":0},{"$f":"'Data Input - BAU'!AX42","v":0},{"$f":"'Data Input - BAU'!AY42","v":0},{"$f":"'Data Input - BAU'!AZ42","v":0},{"$f":"'Data Input - BAU'!BA42","v":0},{"$f":"'Data Input - BAU'!BB42","v":0},{"$f":"'Data Input - BAU'!BC42","v":0},{"$f":"'Data Input - BAU'!BD42","v":0},{"$f":"'Data Input - BAU'!BE42","v":0},{"$f":"'Data Input - BAU'!BF42","v":0},{"$f":"'Data Input - BAU'!BG42","v":0},{"$f":"'Data Input - BAU'!BH42","v":0},{"$f":"'Data Input - BAU'!BI42","v":0},{"$f":"'Data Input - BAU'!BJ42","v":0},{"$f":"'Data Input - BAU'!BK42","v":0},{"$f":"'Data Input - BAU'!BL42","v":0},{"$f":"'Data Input - BAU'!BM42","v":0},{"$f":"'Data Input - BAU'!BN42","v":0},{"$f":"'Data Input - BAU'!BO42","v":0},{"$f":"'Data Input - BAU'!BP42","v":0},{"$f":"'Data Input - BAU'!BQ42","v":0},{"$f":"'Data Input - BAU'!BR42","v":0},{"$f":"'Data Input - BAU'!BS42","v":0},{"$f":"'Data Input - BAU'!BT42","v":0},{"$f":"'Data Input - BAU'!BU42","v":0},{"$f":"'Data Input - BAU'!BV42","v":0},{"$f":"'Data Input - BAU'!BW42","v":0},{"$f":"'Data Input - BAU'!BX42","v":0},{"$f":"'Data Input - BAU'!BY42","v":0},{"$f":"'Data Input - BAU'!BZ42","v":0},{"$f":"'Data Input - BAU'!CA42","v":0},{"$f":"'Data Input - BAU'!CB42","v":0},{"$f":"'Data Input - BAU'!CC42","v":0},{"$f":"'Data Input - BAU'!CD42","v":0},{"$f":"'Data Input - BAU'!CE42","v":0},{"$f":"'Data Input - BAU'!CF42","v":0},{"$f":"'Data Input - BAU'!CG42","v":0},{"$f":"'Data Input - BAU'!CH42","v":0},{"$f":"'Data Input - BAU'!CI42","v":0},{"$f":"'Data Input - BAU'!CJ42","v":0},{"$f":"'Data Input - BAU'!CK42","v":0},{"$f":"'Data Input - BAU'!CL42","v":0},{"$f":"'Data Input - BAU'!CM42","v":0},{"$f":"'Data Input - BAU'!CN42","v":0},{"$f":"'Data Input - BAU'!CO42","v":0},{"$f":"'Data Input - BAU'!CP42","v":0},{"$f":"'Data Input - BAU'!CQ42","v":0},{"$f":"'Data Input - BAU'!CR42","v":0},{"$f":"'Data Input - BAU'!CS42","v":0},{"$f":"'Data Input - BAU'!CT42","v":0},{"$f":"'Data Input - BAU'!CU42","v":0},{"$f":"'Data Input - BAU'!CV42","v":0},{"$f":"'Data Input - BAU'!CW42","v":0},{"$f":"'Data Input - BAU'!CX42","v":0},{"$f":"'Data Input - BAU'!CY42","v":0},{"$f":"'Data Input - BAU'!CZ42","v":0},{"$f":"'Data Input - BAU'!DA42","v":0},{"$f":"'Data Input - BAU'!DB42","v":0},{"$f":"'Data Input - BAU'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D226*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP226*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",D227+D13*(1+$D$177),D223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",E227+E13*(1+$D$177),E223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",F227+F13*(1+$D$177),F223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",G227+G13*(1+$D$177),G223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",H227+H13*(1+$D$177),H223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",I227+I13*(1+$D$177),I223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",J227+J13*(1+$D$177),J223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",K227+K13*(1+$D$177),K223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",L227+L13*(1+$D$177),L223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",M227+M13*(1+$D$177),M223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",N227+N13*(1+$D$177),N223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",O227+O13*(1+$D$177),O223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",P227+P13*(1+$D$177),P223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Q227+Q13*(1+$D$177),Q223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",R227+R13*(1+$D$177),R223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",S227+S13*(1+$D$177),S223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",T227+T13*(1+$D$177),T223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",U227+U13*(1+$D$177),U223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",V227+V13*(1+$D$177),V223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",W227+W13*(1+$D$177),W223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",X227+X13*(1+$D$177),X223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Y227+Y13*(1+$D$177),Y223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",Z227+Z13*(1+$D$177),Z223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AA227+AA13*(1+$D$177),AA223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AB227+AB13*(1+$D$177),AB223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AC227+AC13*(1+$D$177),AC223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AD227+AD13*(1+$D$177),AD223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AE227+AE13*(1+$D$177),AE223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AF227+AF13*(1+$D$177),AF223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AG227+AG13*(1+$D$177),AG223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AH227+AH13*(1+$D$177),AH223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AI227+AI13*(1+$D$177),AI223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AJ227+AJ13*(1+$D$177),AJ223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AK227+AK13*(1+$D$177),AK223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AL227+AL13*(1+$D$177),AL223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AM227+AM13*(1+$D$177),AM223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AN227+AN13*(1+$D$177),AN223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AO227+AO13*(1+$D$177),AO223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AP227+AP13*(1+$D$177),AP223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AQ227+AQ13*(1+$D$177),AQ223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AR227+AR13*(1+$D$177),AR223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AS227+AS13*(1+$D$177),AS223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AT227+AT13*(1+$D$177),AT223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AU227+AU13*(1+$D$177),AU223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AV227+AV13*(1+$D$177),AV223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AW227+AW13*(1+$D$177),AW223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AX227+AX13*(1+$D$177),AX223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AY227+AY13*(1+$D$177),AY223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",AZ227+AZ13*(1+$D$177),AZ223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BA227+BA13*(1+$D$177),BA223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BB227+BB13*(1+$D$177),BB223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BC227+BC13*(1+$D$177),BC223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BD227+BD13*(1+$D$177),BD223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BE227+BE13*(1+$D$177),BE223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BF227+BF13*(1+$D$177),BF223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BG227+BG13*(1+$D$177),BG223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BH227+BH13*(1+$D$177),BH223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BI227+BI13*(1+$D$177),BI223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BJ227+BJ13*(1+$D$177),BJ223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BK227+BK13*(1+$D$177),BK223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BL227+BL13*(1+$D$177),BL223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BM227+BM13*(1+$D$177),BM223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BN227+BN13*(1+$D$177),BN223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BO227+BO13*(1+$D$177),BO223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BP227+BP13*(1+$D$177),BP223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BQ227+BQ13*(1+$D$177),BQ223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BR227+BR13*(1+$D$177),BR223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BS227+BS13*(1+$D$177),BS223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BT227+BT13*(1+$D$177),BT223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BU227+BU13*(1+$D$177),BU223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BV227+BV13*(1+$D$177),BV223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BW227+BW13*(1+$D$177),BW223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BX227+BX13*(1+$D$177),BX223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BY227+BY13*(1+$D$177),BY223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",BZ227+BZ13*(1+$D$177),BZ223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CA227+CA13*(1+$D$177),CA223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CB227+CB13*(1+$D$177),CB223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CC227+CC13*(1+$D$177),CC223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CD227+CD13*(1+$D$177),CD223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CE227+CE13*(1+$D$177),CE223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CF227+CF13*(1+$D$177),CF223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CG227+CG13*(1+$D$177),CG223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CH227+CH13*(1+$D$177),CH223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CI227+CI13*(1+$D$177),CI223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CJ227+CJ13*(1+$D$177),CJ223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CK227+CK13*(1+$D$177),CK223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CL227+CL13*(1+$D$177),CL223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CM227+CM13*(1+$D$177),CM223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CN227+CN13*(1+$D$177),CN223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CO227+CO13*(1+$D$177),CO223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CP227+CP13*(1+$D$177),CP223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CQ227+CQ13*(1+$D$177),CQ223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CR227+CR13*(1+$D$177),CR223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CS227+CS13*(1+$D$177),CS223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CT227+CT13*(1+$D$177),CT223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CU227+CU13*(1+$D$177),CU223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CV227+CV13*(1+$D$177),CV223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CW227+CW13*(1+$D$177),CW223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CX227+CX13*(1+$D$177),CX223)","v":0},{"$f":"IF('Data Input - BAU'!$F$37=\"Yes\",CY227+CY13*(1+$D$177),CY223)","v":0}]
[]
[null,"TOTALS"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA",null,"Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£000s",{"$f":"SUM(D36:CY36)","v":0},null,null,null,null,{"$f":"D234*(1-$D$177)","v":0},{"$f":"D234*(1+$D$177)","v":0},{"$f":"SUM(D194:CY194)","v":0},{"$f":"SUM(D205:CY205)","v":0},{"$f":"SUM(D218:CY218)","v":0},{"$f":"SUM(D229:CY229)","v":0}]
[null,"Opex","£000s",{"$f":"SUM(D40:CY40)","v":270452.09807913972},null,null,null,null,{"$f":"$D$235*(1-$D$181)","v":229884.28336726874},{"$f":"$D$235*(1+$D$181)","v":311019.91279101063}]
[null,"Waste","£000s",{"$f":"SUM(D44:CY44)","v":0}]
[null,"Energy consumption","£000s",{"$f":"SUM(D48:CY48)","v":0},{"$f":"SUM(D101:CY101)+SUM(D49:CY49)","v":0},{"$f":"SUM(D135:CY135)+SUM(D49:CY49)","v":0}]
[null,"Air pollutant emissions","£000s",{"$f":"SUM(D72:CY72)","v":16724.876154956884},{"$f":"SUM(D115:CY115)","v":2325.987606436262},{"$f":"SUM(D149:CY149)","v":57650.046101181586},{"$f":"SUM(D173:CY173)","v":16697.61613345896}]
[null,"GHG emissions","£000s",{"$f":"SUM(D87:CY87)","v":0},{"$f":"SUM(D122:CY122)","v":0},{"$f":"SUM(D156:CY156)","v":0}]
[null,"Wider impacts","£000s"]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£000s",{"$f":"I234","v":0},{"$f":"J234","v":0},{"$f":"$D234","v":0},0,0,0,0,0,0,0,{"$f":"K234","v":0},{"$f":"L234","v":0}]
[null,"Opex","£000s",{"$f":"$D235","v":270452.09807913972},270452.09807913972,{"$f":"I235","v":229884.28336726874},{"$f":"J235","v":311019.91279101063},{"$f":"$D235","v":270452.09807913972},270452.09807913972,270452.09807913972,270452.09807913972,270452.09807913972,270452.09807913972,270452.09807913972,270452.09807913972]
[null,"Waste","£000s",0,0,{"$f":"$D236","v":0},0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£000s",0,0,0,0,{"$f":"E237","v":0},{"$f":"F237","v":0},{"$f":"$D237","v":0},0,0,0,0,0]
[null,"Air pollutant emissions","£000s",16724.876154956884,16724.876154956884,16724.876154956884,16724.876154956884,{"$f":"$D238","v":16724.876154956884},{"$f":"$D238","v":16724.876154956884},{"$f":"E238","v":2325.987606436262},{"$f":"F238","v":57650.046101181586},{"$f":"G238","v":16697.61613345896},{"$f":"H238","v":0},{"$f":"$D238","v":16724.876154956884},{"$f":"$D238","v":16724.876154956884}]
[null,"GHG emissions","£000s",0,0,0,0,{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0}]
[]
[null,"Scenario analysis",null,"H Cost/L Benefit","L Cost/H benefit"]
[null,"Capex","£000s",{"$f":"N234","v":0},{"$f":"M234","v":0}]
[null,"Opex","£000s",{"$f":"J235","v":311019.91279101063},{"$f":"I235","v":229884.28336726874}]
[null,"Waste","£000s",{"$f":"$D$236","v":0},{"$f":"$D$236","v":0}]
[null,"Energy consumption","£000s",{"$f":"F237","v":0},{"$f":"E237","v":0}]
[null,"Air pollutant emissions","£000s",{"$f":"E238","v":2325.987606436262},{"$f":"F238","v":57650.046101181586}]
[null,"GHG emissions","£000s",{"$f":"E239","v":0},{"$f":"F239","v":0}]
[]
[null,"Totals £m"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA","Location adjusted","Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£m",{"$f":"D234/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Opex","£m",{"$f":"D235/1000","v":270.45209807913972},0,0,0,0,229.88428336726875,311.01991279101065,0,0,0,0]
[null,"Waste","£m",{"$f":"D236/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D237/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Air pollutant emissions","£m",{"$f":"D238/1000","v":16.724876154956885},2.3259876064362621,57.650046101181587,16.697616133458961,0,0,0,0,0,0,0]
[null,"GHG emissions","£m",{"$f":"D239/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Wider impacts","£m",{"$f":"D240/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£m",{"$f":"D243/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex","£m",{"$f":"D244/1000","v":270.45209807913972},270.45209807913972,229.88428336726875,311.01991279101065,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972]
[null,"Waste","£m",{"$f":"D245/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D246/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Air pollutant emissions","£m",{"$f":"D247/1000","v":16.724876154956885},16.724876154956885,16.724876154956885,16.724876154956885,16.724876154956885,16.724876154956885,2.3259876064362621,57.650046101181587,16.697616133458961,0,16.724876154956885,16.724876154956885]
[null,"GHG emissions","£m",{"$f":"D248/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Scenario analysis",null,{"$f":"D250","v":"H Cost/L Benefit"},{"$f":"E250","v":"L Cost/H benefit"}]
[null,"Capex","£m",{"$f":"D251/1000","v":0},0]
[null,"Opex","£m",311.01991279101065,229.88428336726875]
[null,"Waste","£m",0,0]
[null,"Energy consumption","£m",0,0]
[null,"Air pollutant emissions","£m",2.3259876064362621,57.650046101181587]
[null,"GHG emissions","£m",0,0]

{"sheet":"Calc_Proposed","index":20,"n_rows":283,"n_cols":103,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Calculations - Proposed derogation","<< BACK to Data Input"]
[null,{"$f":"IF(ISBLANK('Data Input - Case description'!G18),\"Option not selected\",'Data Input - Case description'!G18)","v":"Proposed derogation"}]
[null,"First year",{"$f":"IF('Data Input - General'!F25=0,'Data Input - General'!F22,'Data Input - General'!F25)","v":2023}]
[null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,"Year",null,{"$f":"'Data Input - Proposed'!H7","v":2023},{"$f":"'Data Input - Proposed'!I7","v":2024},{"$f":"'Data Input - Proposed'!J7","v":2025},{"$f":"'Data Input - Proposed'!K7","v":2026},{"$f":"'Data Input - Proposed'!L7","v":2027},{"$f":"'Data Input - Proposed'!M7","v":2028},{"$f":"'Data Input - Proposed'!N7","v":2029},{"$f":"'Data Input - Proposed'!O7","v":2030},{"$f":"'Data Input - Proposed'!P7","v":2031},{"$f":"'Data Input - Proposed'!Q7","v":2032},{"$f":"'Data Input - Proposed'!R7","v":2033},{"$f":"'Data Input - Proposed'!S7","v":2034},{"$f":"'Data Input - Proposed'!T7","v":2035},{"$f":"'Data Input - Proposed'!U7","v":2036},{"$f":"'Data Input - Proposed'!V7","v":2037},{"$f":"'Data Input - Proposed'!W7","v":2038},{"$f":"'Data Input - Proposed'!X7","v":2039},{"$f":"'Data Input - Proposed'!Y7","v":2040},{"$f":"'Data Input - Proposed'!Z7","v":2041},{"$f":"'Data Input - Proposed'!AA7","v":2042},{"$f":"'Data Input - Proposed'!AB7","v":2043},{"$f":"'Data Input - Proposed'!AC7","v":2044},{"$f":"'Data Input - Proposed'!AD7","v":2045},{"$f":"'Data Input - Proposed'!AE7","v":2046},{"$f":"'Data Input - Proposed'!AF7","v":2047},{"$f":"'Data Input - Proposed'!AG7","v":2048},{"$f":"'Data Input - Proposed'!AH7","v":2049},{"$f":"'Data Input - Proposed'!AI7","v":2050},{"$f":"'Data Input - Proposed'!AJ7","v":2051},{"$f":"'Data Input - Proposed'!AK7","v":2052},{"$f":"'Data Input - Proposed'!AL7","v":2053},{"$f":"'Data Input - Proposed'!AM7","v":2054},{"$f":"'Data Input - Proposed'!AN7","v":2055},{"$f":"'Data Input - Proposed'!AO7","v":2056},{"$f":"'Data Input - Proposed'!AP7","v":2057},{"$f":"'Data Input - Proposed'!AQ7","v":2058},{"$f":"'Data Input - Proposed'!AR7","v":2059},{"$f":"'Data Input - Proposed'!AS7","v":2060},{"$f":"'Data Input - Proposed'!AT7","v":2061},{"$f":"'Data Input - Proposed'!AU7","v":2062},{"$f":"'Data Input - Proposed'!AV7","v":2063},{"$f":"'Data Input - Proposed'!AW7","v":2064},{"$f":"'Data Input - Proposed'!AX7","v":2065},{"$f":"'Data Input - Proposed'!AY7","v":0},{"$f":"'Data Input - Proposed'!AZ7","v":0},{"$f":"'Data Input - Proposed'!BA7","v":0},{"$f":"'Data Input - Proposed'!BB7","v":0},{"$f":"'Data Input - Proposed'!BC7","v":0},{"$f":"'Data Input - Proposed'!BD7","v":0},{"$f":"'Data Input - Proposed'!BE7","v":0},{"$f":"'Data Input - Proposed'!BF7","v":0},{"$f":"'Data Input - Proposed'!BG7","v":0},{"$f":"'Data Input - Proposed'!BH7","v":0},{"$f":"'Data Input - Proposed'!BI7","v":0},{"$f":"'Data Input - Proposed'!BJ7","v":0},{"$f":"'Data Input - Proposed'!BK7","v":0},{"$f":"'Data Input - Proposed'!BL7","v":0},{"$f":"'Data Input - Proposed'!BM7","v":0},{"$f":"'Data Input - Proposed'!BN7","v":0},{"$f":"'Data Input - Proposed'!BO7","v":0},{"$f":"'Data Input - Proposed'!BP7","v":0},{"$f":"'Data Input - Proposed'!BQ7","v":0},{"$f":"'Data Input - Proposed'!BR7","v":0},{"$f":"'Data Input - Proposed'!BS7","v":0},{"$f":"'Data Input - Proposed'!BT7","v":0},{"$f":"'Data Input - Proposed'!BU7","v":0},{"$f":"'Data Input - Proposed'!BV7","v":0},{"$f":"'Data Input - Proposed'!BW7","v":0},{"$f":"'Data Input - Proposed'!BX7","v":0},{"$f":"'Data Input - Proposed'!BY7","v":0},{"$f":"'Data Input - Proposed'!BZ7","v":0},{"$f":"'Data Input - Proposed'!CA7","v":0},{"$f":"'Data Input - Proposed'!CB7","v":0},{"$f":"'Data Input - Proposed'!CC7","v":0},{"$f":"'Data Input - Proposed'!CD7","v":0},{"$f":"'Data Input - Proposed'!CE7","v":0},{"$f":"'Data Input - Proposed'!CF7","v":0},{"$f":"'Data Input - Proposed'!CG7","v":0},{"$f":"'Data Input - Proposed'!CH7","v":0},{"$f":"'Data Input - Proposed'!CI7","v":0},{"$f":"'Data Input - Proposed'!CJ7","v":0},{"$f":"'Data Input - Proposed'!CK7","v":0},{"$f":"'Data Input - Proposed'!CL7","v":0},{"$f":"'Data Input - Proposed'!CM7","v":0},{"$f":"'Data Input - Proposed'!CN7","v":0},{"$f":"'Data Input - Proposed'!CO7","v":0},{"$f":"'Data Input - Proposed'!CP7","v":0},{"$f":"'Data Input - Proposed'!CQ7","v":0},{"$f":"'Data Input - Proposed'!CR7","v":0},{"$f":"'Data Input - Proposed'!CS7","v":0},{"$f":"'Data Input - Proposed'!CT7","v":0},{"$f":"'Data Input - Proposed'!CU7","v":0},{"$f":"'Data Input - Proposed'!CV7","v":0},{"$f":"'Data Input - Proposed'!CW7","v":0},{"$f":"'Data Input - Proposed'!CX7","v":0},{"$f":"'Data Input - Proposed'!CY7","v":0},{"$f":"'Data Input - Proposed'!CZ7","v":0},{"$f":"'Data Input - Proposed'!DA7","v":0},{"$f":"'Data Input - Proposed'!DB7","v":0},{"$f":"'Data Input - Proposed'!DC7","v":0}]
[null,"Discount factor",null,{"$f":"IF(D6=0,0,'Discount and deflators'!F12)","v":1},{"$f":"IF(E6=0,0,'Discount and deflators'!G12)","v":0.96618357487922713},{"$f":"IF(F6=0,0,'Discount and deflators'!H12)","v":0.93351070036640305},{"$f":"IF(G6=0,0,'Discount and deflators'!I12)","v":0.90194270566802237},{"$f":"IF(H6=0,0,'Discount and deflators'!J12)","v":0.87144222769857238},{"$f":"IF(I6=0,0,'Discount and deflators'!K12)","v":0.84197316685852408},{"$f":"IF(J6=0,0,'Discount and deflators'!L12)","v":0.81350064430775282},{"$f":"IF(K6=0,0,'Discount and deflators'!M12)","v":0.78599096068381924},{"$f":"IF(L6=0,0,'Discount and deflators'!N12)","v":0.75941155621625056},{"$f":"IF(M6=0,0,'Discount and deflators'!O12)","v":0.73373097218961414},{"$f":"IF(N6=0,0,'Discount and deflators'!P12)","v":0.70891881370977217},{"$f":"IF(O6=0,0,'Discount and deflators'!Q12)","v":0.68494571372924851},{"$f":"IF(P6=0,0,'Discount and deflators'!R12)","v":0.66178329828912907},{"$f":"IF(Q6=0,0,'Discount and deflators'!S12)","v":0.63940415293635666},{"$f":"IF(R6=0,0,'Discount and deflators'!T12)","v":0.61778179027667313},{"$f":"IF(S6=0,0,'Discount and deflators'!U12)","v":0.59689061862480497},{"$f":"IF(T6=0,0,'Discount and deflators'!V12)","v":0.57670591171478747},{"$f":"IF(U6=0,0,'Discount and deflators'!W12)","v":0.55720377943457733},{"$f":"IF(V6=0,0,'Discount and deflators'!X12)","v":0.53836113955031628},{"$f":"IF(W6=0,0,'Discount and deflators'!Y12)","v":0.520155690386779},{"$f":"IF(X6=0,0,'Discount and deflators'!Z12)","v":0.50256588443167061},{"$f":"IF(Y6=0,0,'Discount and deflators'!AA12)","v":0.48557090283253201},{"$f":"IF(Z6=0,0,'Discount and deflators'!AB12)","v":0.46915063075606961},{"$f":"IF(AA6=0,0,'Discount and deflators'!AC12)","v":0.45328563358074364},{"$f":"IF(AB6=0,0,'Discount and deflators'!AD12)","v":0.43795713389443836},{"$f":"IF(AC6=0,0,'Discount and deflators'!AE12)","v":0.42314698926998878},{"$f":"IF(AD6=0,0,'Discount and deflators'!AF12)","v":0.40883767079225974},{"$f":"IF(AE6=0,0,'Discount and deflators'!AG12)","v":0.39501224231136212},{"$f":"IF(AF6=0,0,'Discount and deflators'!AH12)","v":0.38165434039745133},{"$f":"IF(AG6=0,0,'Discount and deflators'!AI12)","v":0.36874815497338298},{"$f":"IF(AH6=0,0,'Discount and deflators'!AJ12)","v":0.35800791744988636},{"$f":"IF(AI6=0,0,'Discount and deflators'!AK12)","v":0.34758050237853044},{"$f":"IF(AJ6=0,0,'Discount and deflators'!AL12)","v":0.33745679842575771},{"$f":"IF(AK6=0,0,'Discount and deflators'!AM12)","v":0.32762795963665797},{"$f":"IF(AL6=0,0,'Discount and deflators'!AN12)","v":0.31808539770549316},{"$f":"IF(AM6=0,0,'Discount and deflators'!AO12)","v":0.30882077447135259},{"$f":"IF(AN6=0,0,'Discount and deflators'!AP12)","v":0.29982599463238113},{"$f":"IF(AO6=0,0,'Discount and deflators'!AQ12)","v":0.29109319867221467},{"$f":"IF(AP6=0,0,'Discount and deflators'!AR12)","v":0.2826147559924414},{"$f":"IF(AQ6=0,0,'Discount and deflators'!AS12)","v":0.27438325824508875},{"$f":"IF(AR6=0,0,'Discount and deflators'!AT12)","v":0.26639151285930945},{"$f":"IF(AS6=0,0,'Discount and deflators'!AU12)","v":0.25863253675661113},{"$f":"IF(AT6=0,0,'Discount and deflators'!AV12)","v":0.25109955024913699},{"$f":"IF(AU6=0,0,'Discount and deflators'!AW12)","v":0},{"$f":"IF(AV6=0,0,'Discount and deflators'!AX12)","v":0},{"$f":"IF(AW6=0,0,'Discount and deflators'!AY12)","v":0},{"$f":"IF(AX6=0,0,'Discount and deflators'!AZ12)","v":0},{"$f":"IF(AY6=0,0,'Discount and deflators'!BA12)","v":0},{"$f":"IF(AZ6=0,0,'Discount and deflators'!BB12)","v":0},{"$f":"IF(BA6=0,0,'Discount and deflators'!BC12)","v":0},{"$f":"IF(BB6=0,0,'Discount and deflators'!BD12)","v":0},{"$f":"IF(BC6=0,0,'Discount and deflators'!BE12)","v":0},{"$f":"IF(BD6=0,0,'Discount and deflators'!BF12)","v":0},{"$f":"IF(BE6=0,0,'Discount and deflators'!BG12)","v":0},{"$f":"IF(BF6=0,0,'Discount and deflators'!BH12)","v":0},{"$f":"IF(BG6=0,0,'Discount and deflators'!BI12)","v":0},{"$f":"IF(BH6=0,0,'Discount and deflators'!BJ12)","v":0},{"$f":"IF(BI6=0,0,'Discount and deflators'!BK12)","v":0},{"$f":"IF(BJ6=0,0,'Discount and deflators'!BL12)","v":0},{"$f":"IF(BK6=0,0,'Discount and deflators'!BM12)","v":0},{"$f":"IF(BL6=0,0,'Discount and deflators'!BN12)","v":0},{"$f":"IF(BM6=0,0,'Discount and deflators'!BO12)","v":0},{"$f":"IF(BN6=0,0,'Discount and deflators'!BP12)","v":0},{"$f":"IF(BO6=0,0,'Discount and deflators'!BQ12)","v":0},{"$f":"IF(BP6=0,0,'Discount and deflators'!BR12)","v":0},{"$f":"IF(BQ6=0,0,'Discount and deflators'!BS12)","v":0},{"$f":"IF(BR6=0,0,'Discount and deflators'!BT12)","v":0},{"$f":"IF(BS6=0,0,'Discount and deflators'!BU12)","v":0},{"$f":"IF(BT6=0,0,'Discount and deflators'!BV12)","v":0},{"$f":"IF(BU6=0,0,'Discount and deflators'!BW12)","v":0},{"$f":"IF(BV6=0,0,'Discount and deflators'!BX12)","v":0},{"$f":"IF(BW6=0,0,'Discount and deflators'!BY12)","v":0},{"$f":"IF(BX6=0,0,'Discount and deflators'!BZ12)","v":0},{"$f":"IF(BY6=0,0,'Discount and deflators'!CA12)","v":0},{"$f":"IF(BZ6=0,0,'Discount and deflators'!CB12)","v":0},{"$f":"IF(CA6=0,0,'Discount and deflators'!CC12)","v":0},{"$f":"IF(CB6=0,0,'Discount and deflators'!CD12)","v":0},{"$f":"IF(CC6=0,0,'Discount and deflators'!CE12)","v":0},{"$f":"IF(CD6=0,0,'Discount and deflators'!CF12)","v":0},{"$f":"IF(CE6=0,0,'Discount and deflators'!CG12)","v":0},{"$f":"IF(CF6=0,0,'Discount and deflators'!CH12)","v":0},{"$f":"IF(CG6=0,0,'Discount and deflators'!CI12)","v":0},{"$f":"IF(CH6=0,0,'Discount and deflators'!CJ12)","v":0},{"$f":"IF(CI6=0,0,'Discount and deflators'!CK12)","v":0},{"$f":"IF(CJ6=0,0,'Discount and deflators'!CL12)","v":0},{"$f":"IF(CK6=0,0,'Discount and deflators'!CM12)","v":0},{"$f":"IF(CL6=0,0,'Discount and deflators'!CN12)","v":0},{"$f":"IF(CM6=0,0,'Discount and deflators'!CO12)","v":0},{"$f":"IF(CN6=0,0,'Discount and deflators'!CP12)","v":0},{"$f":"IF(CO6=0,0,'Discount and deflators'!CQ12)","v":0},{"$f":"IF(CP6=0,0,'Discount and deflators'!CR12)","v":0},{"$f":"IF(CQ6=0,0,'Discount and deflators'!CS12)","v":0},{"$f":"IF(CR6=0,0,'Discount and deflators'!CT12)","v":0},{"$f":"IF(CS6=0,0,'Discount and deflators'!CU12)","v":0},{"$f":"IF(CT6=0,0,'Discount and deflators'!CV12)","v":0},{"$f":"IF(CU6=0,0,'Discount and deflators'!CW12)","v":0},{"$f":"IF(CV6=0,0,'Discount and deflators'!CX12)","v":0},{"$f":"IF(CW6=0,0,'Discount and deflators'!CY12)","v":0},{"$f":"IF(CX6=0,0,'Discount and deflators'!CZ12)","v":0},{"$f":"IF(CY6=0,0,'Discount and deflators'!DA12)","v":0}]
[]
[null,"CENTRAL CALCULATIONS"]
[]
[null,"Capital Costs (total)"]
[null,"Total Capex","£000s",{"$f":"'Data Input - Proposed'!H30","v":500},{"$f":"'Data Input - Proposed'!I30","v":0},{"$f":"'Data Input - Proposed'!J30","v":0},{"$f":"'Data Input - Proposed'!K30","v":0},{"$f":"'Data Input - Proposed'!L30","v":0},{"$f":"'Data Input - Proposed'!M30","v":0},{"$f":"'Data Input - Proposed'!N30","v":0},{"$f":"'Data Input - Proposed'!O30","v":0},{"$f":"'Data Input - Proposed'!P30","v":0},{"$f":"'Data Input - Proposed'!Q30","v":0},{"$f":"'Data Input - Proposed'!R30","v":0},{"$f":"'Data Input - Proposed'!S30","v":0},{"$f":"'Data Input - Proposed'!T30","v":0},{"$f":"'Data Input - Proposed'!U30","v":0},{"$f":"'Data Input - Proposed'!V30","v":0},{"$f":"'Data Input - Proposed'!W30","v":0},{"$f":"'Data Input - Proposed'!X30","v":0},{"$f":"'Data Input - Proposed'!Y30","v":0},{"$f":"'Data Input - Proposed'!Z30","v":0},{"$f":"'Data Input - Proposed'!AA30","v":0},{"$f":"'Data Input - Proposed'!AB30","v":0},{"$f":"'Data Input - Proposed'!AC30","v":0},{"$f":"'Data Input - Proposed'!AD30","v":0},{"$f":"'Data Input - Proposed'!AE30","v":0},{"$f":"'Data Input - Proposed'!AF30","v":0},{"$f":"'Data Input - Proposed'!AG30","v":0},{"$f":"'Data Input - Proposed'!AH30","v":0},{"$f":"'Data Input - Proposed'!AI30","v":0},{"$f":"'Data Input - Proposed'!AJ30","v":0},{"$f":"'Data Input - Proposed'!AK30","v":0},{"$f":"'Data Input - Proposed'!AL30","v":0},{"$f":"'Data Input - Proposed'!AM30","v":0},{"$f":"'Data Input - Proposed'!AN30","v":0},{"$f":"'Data Input - Proposed'!AO30","v":0},{"$f":"'Data Input - Proposed'!AP30","v":0},{"$f":"'Data Input - Proposed'!AQ30","v":0},{"$f":"'Data Input - Proposed'!AR30","v":0},{"$f":"'Data Input - Proposed'!AS30","v":0},{"$f":"'Data Input - Proposed'!AT30","v":0},{"$f":"'Data Input - Proposed'!AU30","v":0},{"$f":"'Data Input - Proposed'!AV30","v":0},{"$f":"'Data Input - Proposed'!AW30","v":0},{"$f":"'Data Input - Proposed'!AX30","v":0},{"$f":"'Data Input - Proposed'!AY30","v":0},{"$f":"'Data Input - Proposed'!AZ30","v":0},{"$f":"'Data Input - Proposed'!BA30","v":0},{"$f":"'Data Input - Proposed'!BB30","v":0},{"$f":"'Data Input - Proposed'!BC30","v":0},{"$f":"'Data Input - Proposed'!BD30","v":0},{"$f":"'Data Input - Proposed'!BE30","v":0},{"$f":"'Data Input - Proposed'!BF30","v":0},{"$f":"'Data Input - Proposed'!BG30","v":0},{"$f":"'Data Input - Proposed'!BH30","v":0},{"$f":"'Data Input - Proposed'!BI30","v":0},{"$f":"'Data Input - Proposed'!BJ30","v":0},{"$f":"'Data Input - Proposed'!BK30","v":0},{"$f":"'Data Input - Proposed'!BL30","v":0},{"$f":"'Data Input - Proposed'!BM30","v":0},{"$f":"'Data Input - Proposed'!BN30","v":0},{"$f":"'Data Input - Proposed'!BO30","v":0},{"$f":"'Data Input - Proposed'!BP30","v":0},{"$f":"'Data Input - Proposed'!BQ30","v":0},{"$f":"'Data Input - Proposed'!BR30","v":0},{"$f":"'Data Input - Proposed'!BS30","v":0},{"$f":"'Data Input - Proposed'!BT30","v":0},{"$f":"'Data Input - Proposed'!BU30","v":0},{"$f":"'Data Input - Proposed'!BV30","v":0},{"$f":"'Data Input - Proposed'!BW30","v":0},{"$f":"'Data Input - Proposed'!BX30","v":0},{"$f":"'Data Input - Proposed'!BY30","v":0},{"$f":"'Data Input - Proposed'!BZ30","v":0},{"$f":"'Data Input - Proposed'!CA30","v":0},{"$f":"'Data Input - Proposed'!CB30","v":0},{"$f":"'Data Input - Proposed'!CC30","v":0},{"$f":"'Data Input - Proposed'!CD30","v":0},{"$f":"'Data Input - Proposed'!CE30","v":0},{"$f":"'Data Input - Proposed'!CF30","v":0},{"$f":"'Data Input - Proposed'!CG30","v":0},{"$f":"'Data Input - Proposed'!CH30","v":0},{"$f":"'Data Input - Proposed'!CI30","v":0},{"$f":"'Data Input - Proposed'!CJ30","v":0},{"$f":"'Data Input - Proposed'!CK30","v":0},{"$f":"'Data Input - Proposed'!CL30","v":0},{"$f":"'Data Input - Proposed'!CM30","v":0},{"$f":"'Data Input - Proposed'!CN30","v":0},{"$f":"'Data Input - Proposed'!CO30","v":0},{"$f":"'Data Input - Proposed'!CP30","v":0},{"$f":"'Data Input - Proposed'!CQ30","v":0},{"$f":"'Data Input - Proposed'!CR30","v":0},{"$f":"'Data Input - Proposed'!CS30","v":0},{"$f":"'Data Input - Proposed'!CT30","v":0},{"$f":"'Data Input - Proposed'!CU30","v":0},{"$f":"'Data Input - Proposed'!CV30","v":0},{"$f":"'Data Input - Proposed'!CW30","v":0},{"$f":"'Data Input - Proposed'!CX30","v":0},{"$f":"'Data Input - Proposed'!CY30","v":0},{"$f":"'Data Input - Proposed'!CZ30","v":0},{"$f":"'Data Input - Proposed'!DA30","v":0},{"$f":"'Data Input - Proposed'!DB30","v":0},{"$f":"'Data Input - Proposed'!DC30","v":0}]
[null,"Total capex discounted","£000s",{"$f":"D12*D$7","v":500},{"$f":"E12*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ12*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"First Year of upfront costs? - Array",null,{"$f":"IF(D12<>0,TRUE,FALSE)","v":true},{"$f":"IF(D15=TRUE,\"ALREADY FOUND\",IF(E12<>0,TRUE,FALSE))","v":"ALREADY FOUND"},{"$f":"IF(E15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(E15=TRUE,\"ALREADY FOUND\",IF(F12<>0,TRUE,FALSE)))","v":"ALREADY FOUND"},{"$f":"IF(F15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(F15=TRUE,\"ALREADY FOUND\",IF(G12<>0,TRUE,FALSE)))","v":"ALREADY FOUND"},"ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND",{"$f":"IF(BR15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(BR15=TRUE,\"ALREADY FOUND\",IF(BS12<>0,TRUE,FALSE)))","v":"ALREADY FOUND"},"ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND"]
[null,"First Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$15:$CX$15,0))","v":2023}]
[null,"Final Year of upfront costs? - Array",null,{"$f":"IF(D6<$D$16,FALSE,IF(D12+E12=0,TRUE,FALSE))","v":false},{"$f":"IF(D17=TRUE,\"N/A\",IF(D17=\"N/A\",\"N/A\",IF(E6<$D$16,FALSE,IF(E12+F12=0,TRUE,FALSE))))","v":true},{"$f":"IF(E17=TRUE,\"N/A\",IF(E17=\"N/A\",\"N/A\",IF(F6<$D$16,FALSE,IF(F12+G12=0,TRUE,FALSE))))","v":"N/A"},{"$f":"IF(F17=TRUE,\"N/A\",IF(F17=\"N/A\",\"N/A\",IF(G6<$D$16,FALSE,IF(G12+H12=0,TRUE,FALSE))))","v":"N/A"},{"$f":"IF(G17=TRUE,\"N/A\",IF(G17=\"N/A\",\"N/A\",IF(H6<$D$16,FALSE,IF(H12+I12=0,TRUE,FALSE))))","v":"N/A"},{"$f":"IF(H17=TRUE,\"N/A\",IF(H17=\"N/A\",\"N/A\",IF(I6<$D$16,FALSE,IF(I12+J12=0,TRUE,FALSE))))","v":"N/A"},{"$f":"IF(I17=TRUE,\"N/A\",IF(I17=\"N/A\",\"N/A\",IF(J6<$D$16,FALSE,IF(J12+K12=0,TRUE,FALSE))))","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(BU17=TRUE,\"N/A\",IF(BU17=\"N/A\",\"N/A\",IF(BV6<$D$16,FALSE,IF(BV12+BW12=0,TRUE,FALSE))))","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"Final Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$17:$CX$17,0))","v":2024}]
[null,"Include undiscounted total capex in SUM?",null,{"$f":"IF(AND(OR(D6=$D$16,D6>$D$16),OR(D6=$D$18,D6<$D$18)),D12,0)","v":500},{"$f":"IF(AND(OR(E6=$D$16,E6>$D$16),OR(E6=$D$18,E6<$D$18)),E12,0)","v":0},{"$f":"IF(AND(OR(F6=$D$16,F6>$D$16),OR(F6=$D$18,F6<$D$18)),F12,0)","v":0},{"$f":"IF(AND(OR(G6=$D$16,G6>$D$16),OR(G6=$D$18,G6<$D$18)),G12,0)","v":0},{"$f":"IF(AND(OR(H6=$D$16,H6>$D$16),OR(H6=$D$18,H6<$D$18)),H12,0)","v":0},{"$f":"IF(AND(OR(I6=$D$16,I6>$D$16),OR(I6=$D$18,I6<$D$18)),I12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OR(BU6=$D$16,BU6>$D$16),OR(BU6=$D$18,BU6<$D$18)),BU12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total upfront investment cost for first installation only",null,{"$f":"SUM(D19:CX19)","v":500}]
[null,"New investment/refurbishment cost?",null,null,null,null,{"$f":"IF(OR(AND(SUM(D12:F12)=0,G12>0,G15=\"ALREADY FOUND\"),AND(F21=TRUE,G12>0),AND(F21=TRUE,SUM(H12:I12)>0)),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND(SUM(E12:G12)=0,H12>0,H15=\"ALREADY FOUND\"),AND(G21=TRUE,H12>0),AND(G21=TRUE,SUM(I12:J12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(AND(SUM(BQ12:BS12)=0,BT12>0,BT15=\"ALREADY FOUND\"),AND(BS21=TRUE,BT12>0),AND(BS21=TRUE,SUM(BU12:BV12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"New investment/refurbishment counter",null,null,null,null,{"$f":"IF(G21=FALSE,0,IF(F22<>0,F22,MAX($D$22:F22)+1))","v":0},{"$f":"IF(H21=FALSE,0,IF(G22<>0,G22,MAX($D$22:G22)+1))","v":0},{"$f":"IF(I21=FALSE,0,IF(H22<>0,H22,MAX($D$22:H22)+1))","v":0},{"$f":"IF(J21=FALSE,0,IF(I22<>0,I22,MAX($D$22:I22)+1))","v":0},{"$f":"IF(K21=FALSE,0,IF(J22<>0,J22,MAX($D$22:J22)+1))","v":0},{"$f":"IF(L21=FALSE,0,IF(K22<>0,K22,MAX($D$22:K22)+1))","v":0},{"$f":"IF(M21=FALSE,0,IF(L22<>0,L22,MAX($D$22:L22)+1))","v":0},{"$f":"IF(N21=FALSE,0,IF(M22<>0,M22,MAX($D$22:M22)+1))","v":0},{"$f":"IF(O21=FALSE,0,IF(N22<>0,N22,MAX($D$22:N22)+1))","v":0},{"$f":"IF(P21=FALSE,0,IF(O22<>0,O22,MAX($D$22:O22)+1))","v":0},{"$f":"IF(Q21=FALSE,0,IF(P22<>0,P22,MAX($D$22:P22)+1))","v":0},{"$f":"IF(R21=FALSE,0,IF(Q22<>0,Q22,MAX($D$22:Q22)+1))","v":0},{"$f":"IF(S21=FALSE,0,IF(R22<>0,R22,MAX($D$22:R22)+1))","v":0},{"$f":"IF(T21=FALSE,0,IF(S22<>0,S22,MAX($D$22:S22)+1))","v":0},{"$f":"IF(U21=FALSE,0,IF(T22<>0,T22,MAX($D$22:T22)+1))","v":0},{"$f":"IF(V21=FALSE,0,IF(U22<>0,U22,MAX($D$22:U22)+1))","v":0},{"$f":"IF(W21=FALSE,0,IF(V22<>0,V22,MAX($D$22:V22)+1))","v":0},{"$f":"IF(X21=FALSE,0,IF(W22<>0,W22,MAX($D$22:W22)+1))","v":0},{"$f":"IF(Y21=FALSE,0,IF(X22<>0,X22,MAX($D$22:X22)+1))","v":0},{"$f":"IF(Z21=FALSE,0,IF(Y22<>0,Y22,MAX($D$22:Y22)+1))","v":0},{"$f":"IF(AA21=FALSE,0,IF(Z22<>0,Z22,MAX($D$22:Z22)+1))","v":0},{"$f":"IF(AB21=FALSE,0,IF(AA22<>0,AA22,MAX($D$22:AA22)+1))","v":0},{"$f":"IF(AC21=FALSE,0,IF(AB22<>0,AB22,MAX($D$22:AB22)+1))","v":0},{"$f":"IF(AD21=FALSE,0,IF(AC22<>0,AC22,MAX($D$22:AC22)+1))","v":0},{"$f":"IF(AE21=FALSE,0,IF(AD22<>0,AD22,MAX($D$22:AD22)+1))","v":0},{"$f":"IF(AF21=FALSE,0,IF(AE22<>0,AE22,MAX($D$22:AE22)+1))","v":0},{"$f":"IF(AG21=FALSE,0,IF(AF22<>0,AF22,MAX($D$22:AF22)+1))","v":0},{"$f":"IF(AH21=FALSE,0,IF(AG22<>0,AG22,MAX($D$22:AG22)+1))","v":0},{"$f":"IF(AI21=FALSE,0,IF(AH22<>0,AH22,MAX($D$22:AH22)+1))","v":0},{"$f":"IF(AJ21=FALSE,0,IF(AI22<>0,AI22,MAX($D$22:AI22)+1))","v":0},{"$f":"IF(AK21=FALSE,0,IF(AJ22<>0,AJ22,MAX($D$22:AJ22)+1))","v":0},{"$f":"IF(AL21=FALSE,0,IF(AK22<>0,AK22,MAX($D$22:AK22)+1))","v":0},{"$f":"IF(AM21=FALSE,0,IF(AL22<>0,AL22,MAX($D$22:AL22)+1))","v":0},{"$f":"IF(AN21=FALSE,0,IF(AM22<>0,AM22,MAX($D$22:AM22)+1))","v":0},{"$f":"IF(AO21=FALSE,0,IF(AN22<>0,AN22,MAX($D$22:AN22)+1))","v":0},{"$f":"IF(AP21=FALSE,0,IF(AO22<>0,AO22,MAX($D$22:AO22)+1))","v":0},{"$f":"IF(AQ21=FALSE,0,IF(AP22<>0,AP22,MAX($D$22:AP22)+1))","v":0},{"$f":"IF(AR21=FALSE,0,IF(AQ22<>0,AQ22,MAX($D$22:AQ22)+1))","v":0},{"$f":"IF(AS21=FALSE,0,IF(AR22<>0,AR22,MAX($D$22:AR22)+1))","v":0},{"$f":"IF(AT21=FALSE,0,IF(AS22<>0,AS22,MAX($D$22:AS22)+1))","v":0},{"$f":"IF(AU21=FALSE,0,IF(AT22<>0,AT22,MAX($D$22:AT22)+1))","v":0},{"$f":"IF(AV21=FALSE,0,IF(AU22<>0,AU22,MAX($D$22:AU22)+1))","v":0},{"$f":"IF(AW21=FALSE,0,IF(AV22<>0,AV22,MAX($D$22:AV22)+1))","v":0},{"$f":"IF(AX21=FALSE,0,IF(AW22<>0,AW22,MAX($D$22:AW22)+1))","v":0},{"$f":"IF(AY21=FALSE,0,IF(AX22<>0,AX22,MAX($D$22:AX22)+1))","v":0},{"$f":"IF(AZ21=FALSE,0,IF(AY22<>0,AY22,MAX($D$22:AY22)+1))","v":0},{"$f":"IF(BA21=FALSE,0,IF(AZ22<>0,AZ22,MAX($D$22:AZ22)+1))","v":0},{"$f":"IF(BB21=FALSE,0,IF(BA22<>0,BA22,MAX($D$22:BA22)+1))","v":0},{"$f":"IF(BC21=FALSE,0,IF(BB22<>0,BB22,MAX($D$22:BB22)+1))","v":0},{"$f":"IF(BD21=FALSE,0,IF(BC22<>0,BC22,MAX($D$22:BC22)+1))","v":0},{"$f":"IF(BE21=FALSE,0,IF(BD22<>0,BD22,MAX($D$22:BD22)+1))","v":0},{"$f":"IF(BF21=FALSE,0,IF(BE22<>0,BE22,MAX($D$22:BE22)+1))","v":0},{"$f":"IF(BG21=FALSE,0,IF(BF22<>0,BF22,MAX($D$22:BF22)+1))","v":0},{"$f":"IF(BH21=FALSE,0,IF(BG22<>0,BG22,MAX($D$22:BG22)+1))","v":0},{"$f":"IF(BI21=FALSE,0,IF(BH22<>0,BH22,MAX($D$22:BH22)+1))","v":0},{"$f":"IF(BJ21=FALSE,0,IF(BI22<>0,BI22,MAX($D$22:BI22)+1))","v":0},{"$f":"IF(BK21=FALSE,0,IF(BJ22<>0,BJ22,MAX($D$22:BJ22)+1))","v":0},{"$f":"IF(BL21=FALSE,0,IF(BK22<>0,BK22,MAX($D$22:BK22)+1))","v":0},{"$f":"IF(BM21=FALSE,0,IF(BL22<>0,BL22,MAX($D$22:BL22)+1))","v":0},{"$f":"IF(BN21=FALSE,0,IF(BM22<>0,BM22,MAX($D$22:BM22)+1))","v":0},{"$f":"IF(BO21=FALSE,0,IF(BN22<>0,BN22,MAX($D$22:BN22)+1))","v":0},{"$f":"IF(BP21=FALSE,0,IF(BO22<>0,BO22,MAX($D$22:BO22)+1))","v":0},{"$f":"IF(BQ21=FALSE,0,IF(BP22<>0,BP22,MAX($D$22:BP22)+1))","v":0},{"$f":"IF(BR21=FALSE,0,IF(BQ22<>0,BQ22,MAX($D$22:BQ22)+1))","v":0},{"$f":"IF(BS21=FALSE,0,IF(BR22<>0,BR22,MAX($D$22:BR22)+1))","v":0},{"$f":"IF(BT21=FALSE,0,IF(BS22<>0,BS22,MAX($D$22:BS22)+1))","v":0},{"$f":"IF(BU21=FALSE,0,IF(BT22<>0,BT22,MAX($D$22:BT22)+1))","v":0},{"$f":"IF(BV21=FALSE,0,IF(BU22<>0,BU22,MAX($D$22:BU22)+1))","v":0},{"$f":"IF(BW21=FALSE,0,IF(BV22<>0,BV22,MAX($D$22:BV22)+1))","v":0},{"$f":"IF(BX21=FALSE,0,IF(BW22<>0,BW22,MAX($D$22:BW22)+1))","v":0},{"$f":"IF(BY21=FALSE,0,IF(BX22<>0,BX22,MAX($D$22:BX22)+1))","v":0},{"$f":"IF(BZ21=FALSE,0,IF(BY22<>0,BY22,MAX($D$22:BY22)+1))","v":0},{"$f":"IF(CA21=FALSE,0,IF(BZ22<>0,BZ22,MAX($D$22:BZ22)+1))","v":0},{"$f":"IF(CB21=FALSE,0,IF(CA22<>0,CA22,MAX($D$22:CA22)+1))","v":0},{"$f":"IF(CC21=FALSE,0,IF(CB22<>0,CB22,MAX($D$22:CB22)+1))","v":0},{"$f":"IF(CD21=FALSE,0,IF(CC22<>0,CC22,MAX($D$22:CC22)+1))","v":0},{"$f":"IF(CE21=FALSE,0,IF(CD22<>0,CD22,MAX($D$22:CD22)+1))","v":0},{"$f":"IF(CF21=FALSE,0,IF(CE22<>0,CE22,MAX($D$22:CE22)+1))","v":0},{"$f":"IF(CG21=FALSE,0,IF(CF22<>0,CF22,MAX($D$22:CF22)+1))","v":0},{"$f":"IF(CH21=FALSE,0,IF(CG22<>0,CG22,MAX($D$22:CG22)+1))","v":0},{"$f":"IF(CI21=FALSE,0,IF(CH22<>0,CH22,MAX($D$22:CH22)+1))","v":0},{"$f":"IF(CJ21=FALSE,0,IF(CI22<>0,CI22,MAX($D$22:CI22)+1))","v":0},{"$f":"IF(CK21=FALSE,0,IF(CJ22<>0,CJ22,MAX($D$22:CJ22)+1))","v":0},{"$f":"IF(CL21=FALSE,0,IF(CK22<>0,CK22,MAX($D$22:CK22)+1))","v":0},{"$f":"IF(CM21=FALSE,0,IF(CL22<>0,CL22,MAX($D$22:CL22)+1))","v":0},{"$f":"IF(CN21=FALSE,0,IF(CM22<>0,CM22,MAX($D$22:CM22)+1))","v":0},{"$f":"IF(CO21=FALSE,0,IF(CN22<>0,CN22,MAX($D$22:CN22)+1))","v":0},{"$f":"IF(CP21=FALSE,0,IF(CO22<>0,CO22,MAX($D$22:CO22)+1))","v":0},{"$f":"IF(CQ21=FALSE,0,IF(CP22<>0,CP22,MAX($D$22:CP22)+1))","v":0},{"$f":"IF(CR21=FALSE,0,IF(CQ22<>0,CQ22,MAX($D$22:CQ22)+1))","v":0},{"$f":"IF(CS21=FALSE,0,IF(CR22<>0,CR22,MAX($D$22:CR22)+1))","v":0},{"$f":"IF(CT21=FALSE,0,IF(CS22<>0,CS22,MAX($D$22:CS22)+1))","v":0},{"$f":"IF(CU21=FALSE,0,IF(CT22<>0,CT22,MAX($D$22:CT22)+1))","v":0},{"$f":"IF(CV21=FALSE,0,IF(CU22<>0,CU22,MAX($D$22:CU22)+1))","v":0},{"$f":"IF(CW21=FALSE,0,IF(CV22<>0,CV22,MAX($D$22:CV22)+1))","v":0},{"$f":"IF(CX21=FALSE,0,IF(CW22<>0,CW22,MAX($D$22:CW22)+1))","v":0}]
[null,"Total upfront investment cost for given investment/refurb",null,null,null,null,{"$f":"IF(G21=TRUE,SUMIF($G$22:$CX$22,G22,$G$13:$CY$13),0)","v":0},{"$f":"IF(H21=TRUE,SUMIF($G$22:$CX$22,H22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W21=TRUE,SUMIF($G$22:$CX$22,W22,$G$13:$CY$13),0)","v":0},{"$f":"IF(X21=TRUE,SUMIF($G$22:$CX$22,X22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CJ21=TRUE,SUMIF($G$22:$CX$22,CJ22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC"]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),D20*1000)/1000,0)","v":52.06381374158606}]
[null,"Annualised payment - additional investment or refurbishments","£000s",0,0,0,{"$f":"IFERROR(IF(G15=FALSE,0,IF(G21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),G23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(H15=FALSE,0,IF(H21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),H23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(I15=FALSE,0,IF(I21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),I23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(J15=FALSE,0,IF(J21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),J23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(K15=FALSE,0,IF(K21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),K23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(L15=FALSE,0,IF(L21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),L23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(M15=FALSE,0,IF(M21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),M23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(N15=FALSE,0,IF(N21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),N23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(O15=FALSE,0,IF(O21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),O23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(P15=FALSE,0,IF(P21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),P23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Q15=FALSE,0,IF(Q21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),Q23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(R15=FALSE,0,IF(R21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),R23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(S15=FALSE,0,IF(S21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),S23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(T15=FALSE,0,IF(T21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),T23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(U15=FALSE,0,IF(U21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),U23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(V15=FALSE,0,IF(V21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),V23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(W15=FALSE,0,IF(W21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),W23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(X15=FALSE,0,IF(X21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),X23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Y15=FALSE,0,IF(Y21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),Y23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Z15=FALSE,0,IF(Z21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),Z23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AA15=FALSE,0,IF(AA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AB15=FALSE,0,IF(AB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AC15=FALSE,0,IF(AC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AD15=FALSE,0,IF(AD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AE15=FALSE,0,IF(AE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AF15=FALSE,0,IF(AF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AG15=FALSE,0,IF(AG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AH15=FALSE,0,IF(AH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AI15=FALSE,0,IF(AI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AJ15=FALSE,0,IF(AJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AK15=FALSE,0,IF(AK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AL15=FALSE,0,IF(AL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AM15=FALSE,0,IF(AM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AN15=FALSE,0,IF(AN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AO15=FALSE,0,IF(AO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AP15=FALSE,0,IF(AP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AQ15=FALSE,0,IF(AQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AR15=FALSE,0,IF(AR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AS15=FALSE,0,IF(AS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AT15=FALSE,0,IF(AT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AU15=FALSE,0,IF(AU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AV15=FALSE,0,IF(AV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AW15=FALSE,0,IF(AW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AX15=FALSE,0,IF(AX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AY15=FALSE,0,IF(AY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AZ15=FALSE,0,IF(AZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),AZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BA15=FALSE,0,IF(BA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BB15=FALSE,0,IF(BB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BC15=FALSE,0,IF(BC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BD15=FALSE,0,IF(BD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BE15=FALSE,0,IF(BE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BF15=FALSE,0,IF(BF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BG15=FALSE,0,IF(BG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BH15=FALSE,0,IF(BH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BI15=FALSE,0,IF(BI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BJ15=FALSE,0,IF(BJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BK15=FALSE,0,IF(BK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BL15=FALSE,0,IF(BL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BM15=FALSE,0,IF(BM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BN15=FALSE,0,IF(BN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BO15=FALSE,0,IF(BO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BP15=FALSE,0,IF(BP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BQ15=FALSE,0,IF(BQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BR15=FALSE,0,IF(BR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BS15=FALSE,0,IF(BS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BT15=FALSE,0,IF(BT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BU15=FALSE,0,IF(BU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BV15=FALSE,0,IF(BV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BW15=FALSE,0,IF(BW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BX15=FALSE,0,IF(BX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BY15=FALSE,0,IF(BY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BZ15=FALSE,0,IF(BZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),BZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CA15=FALSE,0,IF(CA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CB15=FALSE,0,IF(CB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CC15=FALSE,0,IF(CC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CD15=FALSE,0,IF(CD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CE15=FALSE,0,IF(CE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CF15=FALSE,0,IF(CF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CG15=FALSE,0,IF(CG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CH15=FALSE,0,IF(CH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CI15=FALSE,0,IF(CI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CJ15=FALSE,0,IF(CJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CK15=FALSE,0,IF(CK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CL15=FALSE,0,IF(CL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CM15=FALSE,0,IF(CM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CN15=FALSE,0,IF(CN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CO15=FALSE,0,IF(CO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CP15=FALSE,0,IF(CP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CQ15=FALSE,0,IF(CQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CR15=FALSE,0,IF(CR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CS15=FALSE,0,IF(CS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CT15=FALSE,0,IF(CT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CU15=FALSE,0,IF(CU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CV15=FALSE,0,IF(CV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CW15=FALSE,0,IF(CW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CX15=FALSE,0,IF(CX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CY15=FALSE,0,IF(CY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$G$26:$G$28),CY23*1000)/1000,0)),0)","v":0}]
[null,"Cumulative annualised payment","£000s",0,0,0,{"$f":"IF(G27=0,F28,IF(F27=G27,F28,F28+G27))","v":0},{"$f":"IF(H27=0,G28,IF(G27=H27,G28,G28+H27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT27=0,BS28,IF(BS27=BT27,BS28,BS28+BT27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual value (taking into account installation year)","£000s",{"$f":"IF(D15=FALSE,0,IF(D28=0,$D$26,D28))","v":52.06381374158606},{"$f":"IF(E15=FALSE,0,IF(E28=0,$D$26,E28))","v":52.06381374158606},52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,{"$f":"IF(BQ15=FALSE,0,IF(BQ28=0,$D$26,BQ28))","v":52.06381374158606},52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,52.06381374158606,0]
[null,"Discounted annual value","£000s",{"$f":"D29*D$7","v":52.06381374158606},{"$f":"E29*E$7","v":50.303201682691849},48.602127229653959,46.958577033482094,45.3706058294513,43.836334134735559,42.353946023899091,40.921686979612659,39.537861816050878,38.200832672512931,36.909017074891722,35.660886062697323,34.454962379417708,33.289818724075083,32.16407606190829,31.076401992181925,30.025509171190269,29.010153788589633,28.029134095255689,27.081288980923368,26.165496599925962,25.280673043406729,24.425771056431625,23.599778798484664,22.801718645878907,22.030646034665612,21.28564834267209,20.565843809345019,19.870380492120791,19.198435258087724,18.639257532124002,18.096366536042719,17.569287899070602,17.057561067058835,16.560738900057121,16.078387281608855,15.610084739426073,15.155422077112691,14.714002016614263,14.285438851081809,13.869358107846415,13.465396221210112,13.073200214767098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ29*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Capital (finance)"]
[null,"Financing costs (when entered manually)","£000s",{"$f":"'Data Input - Proposed'!H39","v":0},{"$f":"'Data Input - Proposed'!I39","v":0},{"$f":"'Data Input - Proposed'!J39","v":0},{"$f":"'Data Input - Proposed'!K39","v":0},{"$f":"'Data Input - Proposed'!L39","v":0},{"$f":"'Data Input - Proposed'!M39","v":0},{"$f":"'Data Input - Proposed'!N39","v":0},{"$f":"'Data Input - Proposed'!O39","v":0},{"$f":"'Data Input - Proposed'!P39","v":0},{"$f":"'Data Input - Proposed'!Q39","v":0},{"$f":"'Data Input - Proposed'!R39","v":0},{"$f":"'Data Input - Proposed'!S39","v":0},{"$f":"'Data Input - Proposed'!T39","v":0},{"$f":"'Data Input - Proposed'!U39","v":0},{"$f":"'Data Input - Proposed'!V39","v":0},{"$f":"'Data Input - Proposed'!W39","v":0},{"$f":"'Data Input - Proposed'!X39","v":0},{"$f":"'Data Input - Proposed'!Y39","v":0},{"$f":"'Data Input - Proposed'!Z39","v":0},{"$f":"'Data Input - Proposed'!AA39","v":0},{"$f":"'Data Input - Proposed'!AB39","v":0},{"$f":"'Data Input - Proposed'!AC39","v":0},{"$f":"'Data Input - Proposed'!AD39","v":0},{"$f":"'Data Input - Proposed'!AE39","v":0},{"$f":"'Data Input - Proposed'!AF39","v":0},{"$f":"'Data Input - Proposed'!AG39","v":0},{"$f":"'Data Input - Proposed'!AH39","v":0},{"$f":"'Data Input - Proposed'!AI39","v":0},{"$f":"'Data Input - Proposed'!AJ39","v":0},{"$f":"'Data Input - Proposed'!AK39","v":0},{"$f":"'Data Input - Proposed'!AL39","v":0},{"$f":"'Data Input - Proposed'!AM39","v":0},{"$f":"'Data Input - Proposed'!AN39","v":0},{"$f":"'Data Input - Proposed'!AO39","v":0},{"$f":"'Data Input - Proposed'!AP39","v":0},{"$f":"'Data Input - Proposed'!AQ39","v":0},{"$f":"'Data Input - Proposed'!AR39","v":0},{"$f":"'Data Input - Proposed'!AS39","v":0},{"$f":"'Data Input - Proposed'!AT39","v":0},{"$f":"'Data Input - Proposed'!AU39","v":0},{"$f":"'Data Input - Proposed'!AV39","v":0},{"$f":"'Data Input - Proposed'!AW39","v":0},{"$f":"'Data Input - Proposed'!AX39","v":0},{"$f":"'Data Input - Proposed'!AY39","v":0},{"$f":"'Data Input - Proposed'!AZ39","v":0},{"$f":"'Data Input - Proposed'!BA39","v":0},{"$f":"'Data Input - Proposed'!BB39","v":0},{"$f":"'Data Input - Proposed'!BC39","v":0},{"$f":"'Data Input - Proposed'!BD39","v":0},{"$f":"'Data Input - Proposed'!BE39","v":0},{"$f":"'Data Input - Proposed'!BF39","v":0},{"$f":"'Data Input - Proposed'!BG39","v":0},{"$f":"'Data Input - Proposed'!BH39","v":0},{"$f":"'Data Input - Proposed'!BI39","v":0},{"$f":"'Data Input - Proposed'!BJ39","v":0},{"$f":"'Data Input - Proposed'!BK39","v":0},{"$f":"'Data Input - Proposed'!BL39","v":0},{"$f":"'Data Input - Proposed'!BM39","v":0},{"$f":"'Data Input - Proposed'!BN39","v":0},{"$f":"'Data Input - Proposed'!BO39","v":0},{"$f":"'Data Input - Proposed'!BP39","v":0},{"$f":"'Data Input - Proposed'!BQ39","v":0},{"$f":"'Data Input - Proposed'!BR39","v":0},{"$f":"'Data Input - Proposed'!BS39","v":0},{"$f":"'Data Input - Proposed'!BT39","v":0},{"$f":"'Data Input - Proposed'!BU39","v":0},{"$f":"'Data Input - Proposed'!BV39","v":0},{"$f":"'Data Input - Proposed'!BW39","v":0},{"$f":"'Data Input - Proposed'!BX39","v":0},{"$f":"'Data Input - Proposed'!BY39","v":0},{"$f":"'Data Input - Proposed'!BZ39","v":0},{"$f":"'Data Input - Proposed'!CA39","v":0},{"$f":"'Data Input - Proposed'!CB39","v":0},{"$f":"'Data Input - Proposed'!CC39","v":0},{"$f":"'Data Input - Proposed'!CD39","v":0},{"$f":"'Data Input - Proposed'!CE39","v":0},{"$f":"'Data Input - Proposed'!CF39","v":0},{"$f":"'Data Input - Proposed'!CG39","v":0},{"$f":"'Data Input - Proposed'!CH39","v":0},{"$f":"'Data Input - Proposed'!CI39","v":0},{"$f":"'Data Input - Proposed'!CJ39","v":0},{"$f":"'Data Input - Proposed'!CK39","v":0},{"$f":"'Data Input - Proposed'!CL39","v":0},{"$f":"'Data Input - Proposed'!CM39","v":0},{"$f":"'Data Input - Proposed'!CN39","v":0},{"$f":"'Data Input - Proposed'!CO39","v":0},{"$f":"'Data Input - Proposed'!CP39","v":0},{"$f":"'Data Input - Proposed'!CQ39","v":0},{"$f":"'Data Input - Proposed'!CR39","v":0},{"$f":"'Data Input - Proposed'!CS39","v":0},{"$f":"'Data Input - Proposed'!CT39","v":0},{"$f":"'Data Input - Proposed'!CU39","v":0},{"$f":"'Data Input - Proposed'!CV39","v":0},{"$f":"'Data Input - Proposed'!CW39","v":0},{"$f":"'Data Input - Proposed'!CX39","v":0},{"$f":"'Data Input - Proposed'!CY39","v":0},{"$f":"'Data Input - Proposed'!CZ39","v":0},{"$f":"'Data Input - Proposed'!DA39","v":0},{"$f":"'Data Input - Proposed'!DB39","v":0},{"$f":"'Data Input - Proposed'!DC39","v":0}]
[null,"Discounted financing","£000s",{"$f":"D33*D$7","v":0},{"$f":"E33*E$7","v":0},{"$f":"F33*F$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ33*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",D34+D13,D30)","v":52.06381374158606},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",E34+E13,E30)","v":50.303201682691849},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",F34+F13,F30)","v":48.602127229653959},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",G34+G13,G30)","v":46.958577033482094},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",H34+H13,H30)","v":45.3706058294513},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",I34+I13,I30)","v":43.836334134735559},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",J34+J13,J30)","v":42.353946023899091},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",K34+K13,K30)","v":40.921686979612659},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",L34+L13,L30)","v":39.537861816050878},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",M34+M13,M30)","v":38.200832672512931},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",N34+N13,N30)","v":36.909017074891722},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",O34+O13,O30)","v":35.660886062697323},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",P34+P13,P30)","v":34.454962379417708},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Q34+Q13,Q30)","v":33.289818724075083},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",R34+R13,R30)","v":32.16407606190829},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",S34+S13,S30)","v":31.076401992181925},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",T34+T13,T30)","v":30.025509171190269},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",U34+U13,U30)","v":29.010153788589633},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",V34+V13,V30)","v":28.029134095255689},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",W34+W13,W30)","v":27.081288980923368},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",X34+X13,X30)","v":26.165496599925962},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Y34+Y13,Y30)","v":25.280673043406729},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Z34+Z13,Z30)","v":24.425771056431625},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AA34+AA13,AA30)","v":23.599778798484664},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AB34+AB13,AB30)","v":22.801718645878907},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AC34+AC13,AC30)","v":22.030646034665612},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AD34+AD13,AD30)","v":21.28564834267209},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AE34+AE13,AE30)","v":20.565843809345019},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AF34+AF13,AF30)","v":19.870380492120791},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AG34+AG13,AG30)","v":19.198435258087724},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AH34+AH13,AH30)","v":18.639257532124002},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AI34+AI13,AI30)","v":18.096366536042719},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AJ34+AJ13,AJ30)","v":17.569287899070602},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AK34+AK13,AK30)","v":17.057561067058835},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AL34+AL13,AL30)","v":16.560738900057121},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AM34+AM13,AM30)","v":16.078387281608855},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AN34+AN13,AN30)","v":15.610084739426073},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AO34+AO13,AO30)","v":15.155422077112691},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AP34+AP13,AP30)","v":14.714002016614263},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AQ34+AQ13,AQ30)","v":14.285438851081809},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AR34+AR13,AR30)","v":13.869358107846415},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AS34+AS13,AS30)","v":13.465396221210112},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AT34+AT13,AT30)","v":13.073200214767098},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AU34+AU13,AU30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AV34+AV13,AV30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AW34+AW13,AW30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AX34+AX13,AX30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AY34+AY13,AY30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AZ34+AZ13,AZ30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BA34+BA13,BA30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BB34+BB13,BB30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BC34+BC13,BC30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BD34+BD13,BD30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BE34+BE13,BE30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BF34+BF13,BF30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BG34+BG13,BG30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BH34+BH13,BH30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BI34+BI13,BI30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BJ34+BJ13,BJ30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BK34+BK13,BK30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BL34+BL13,BL30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BM34+BM13,BM30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BN34+BN13,BN30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BO34+BO13,BO30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BP34+BP13,BP30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BQ34+BQ13,BQ30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BR34+BR13,BR30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BS34+BS13,BS30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BT34+BT13,BT30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BU34+BU13,BU30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BV34+BV13,BV30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BW34+BW13,BW30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BX34+BX13,BX30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BY34+BY13,BY30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BZ34+BZ13,BZ30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CA34+CA13,CA30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CB34+CB13,CB30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CC34+CC13,CC30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CD34+CD13,CD30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CE34+CE13,CE30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CF34+CF13,CF30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CG34+CG13,CG30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CH34+CH13,CH30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CI34+CI13,CI30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CJ34+CJ13,CJ30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CK34+CK13,CK30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CL34+CL13,CL30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CM34+CM13,CM30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CN34+CN13,CN30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CO34+CO13,CO30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CP34+CP13,CP30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CQ34+CQ13,CQ30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CR34+CR13,CR30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CS34+CS13,CS30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CT34+CT13,CT30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CU34+CU13,CU30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CV34+CV13,CV30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CW34+CW13,CW30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CX34+CX13,CX30)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CY34+CY13,CY30)","v":0}]
[]
[null,"Operating costs (non-energy, per annum)"]
[null,"Total Opex","£000s",{"$f":"'Data Input - Proposed'!H50","v":16800},{"$f":"'Data Input - Proposed'!I50","v":18272.898300000001},{"$f":"'Data Input - Proposed'!J50","v":18379.212103271901},{"$f":"'Data Input - Proposed'!K50","v":18489.054780615807},{"$f":"'Data Input - Proposed'!L50","v":18602.543465948787},{"$f":"'Data Input - Proposed'!M50","v":18719.799181214024},{"$f":"'Data Input - Proposed'!N50","v":18840.946965436062},{"$f":"'Data Input - Proposed'!O50","v":18966.11600805978},{"$f":"'Data Input - Proposed'!P50","v":19095.439786715309},{"$f":"'Data Input - Proposed'!Q50","v":19229.056209555751},{"$f":"'Data Input - Proposed'!R50","v":19367.107762319534},{"$f":"'Data Input - Proposed'!S50","v":19509.741660274209},{"$f":"'Data Input - Proposed'!T50","v":19657.110005203689},{"$f":"'Data Input - Proposed'!U50","v":19809.369947606414},{"$f":"'Data Input - Proposed'!V50","v":19966.683854277315},{"$f":"'Data Input - Proposed'!W50","v":20129.219481452343},{"$f":"'Data Input - Proposed'!X50","v":20297.15015370019},{"$f":"'Data Input - Proposed'!Y50","v":20470.654948751959},{"$f":"'Data Input - Proposed'!Z50","v":20649.918888465883},{"$f":"'Data Input - Proposed'!AA50","v":0},{"$f":"'Data Input - Proposed'!AB50","v":0},{"$f":"'Data Input - Proposed'!AC50","v":0},{"$f":"'Data Input - Proposed'!AD50","v":0},{"$f":"'Data Input - Proposed'!AE50","v":0},{"$f":"'Data Input - Proposed'!AF50","v":0},{"$f":"'Data Input - Proposed'!AG50","v":0},{"$f":"'Data Input - Proposed'!AH50","v":0},{"$f":"'Data Input - Proposed'!AI50","v":0},{"$f":"'Data Input - Proposed'!AJ50","v":0},{"$f":"'Data Input - Proposed'!AK50","v":0},{"$f":"'Data Input - Proposed'!AL50","v":0},{"$f":"'Data Input - Proposed'!AM50","v":0},{"$f":"'Data Input - Proposed'!AN50","v":0},{"$f":"'Data Input - Proposed'!AO50","v":0},{"$f":"'Data Input - Proposed'!AP50","v":0},{"$f":"'Data Input - Proposed'!AQ50","v":0},{"$f":"'Data Input - Proposed'!AR50","v":0},{"$f":"'Data Input - Proposed'!AS50","v":0},{"$f":"'Data Input - Proposed'!AT50","v":0},{"$f":"'Data Input - Proposed'!AU50","v":0},{"$f":"'Data Input - Proposed'!AV50","v":0},{"$f":"'Data Input - Proposed'!AW50","v":0},{"$f":"'Data Input - Proposed'!AX50","v":0},{"$f":"'Data Input - Proposed'!AY50","v":0},{"$f":"'Data Input - Proposed'!AZ50","v":0},{"$f":"'Data Input - Proposed'!BA50","v":0},{"$f":"'Data Input - Proposed'!BB50","v":0},{"$f":"'Data Input - Proposed'!BC50","v":0},{"$f":"'Data Input - Proposed'!BD50","v":0},{"$f":"'Data Input - Proposed'!BE50","v":0},{"$f":"'Data Input - Proposed'!BF50","v":0},{"$f":"'Data Input - Proposed'!BG50","v":0},{"$f":"'Data Input - Proposed'!BH50","v":0},{"$f":"'Data Input - Proposed'!BI50","v":0},{"$f":"'Data Input - Proposed'!BJ50","v":0},{"$f":"'Data Input - Proposed'!BK50","v":0},{"$f":"'Data Input - Proposed'!BL50","v":0},{"$f":"'Data Input - Proposed'!BM50","v":0},{"$f":"'Data Input - Proposed'!BN50","v":0},{"$f":"'Data Input - Proposed'!BO50","v":0},{"$f":"'Data Input - Proposed'!BP50","v":0},{"$f":"'Data Input - Proposed'!BQ50","v":0},{"$f":"'Data Input - Proposed'!BR50","v":0},{"$f":"'Data Input - Proposed'!BS50","v":0},{"$f":"'Data Input - Proposed'!BT50","v":0},{"$f":"'Data Input - Proposed'!BU50","v":0},{"$f":"'Data Input - Proposed'!BV50","v":0},{"$f":"'Data Input - Proposed'!BW50","v":0},{"$f":"'Data Input - Proposed'!BX50","v":0},{"$f":"'Data Input - Proposed'!BY50","v":0},{"$f":"'Data Input - Proposed'!BZ50","v":0},{"$f":"'Data Input - Proposed'!CA50","v":0},{"$f":"'Data Input - Proposed'!CB50","v":0},{"$f":"'Data Input - Proposed'!CC50","v":0},{"$f":"'Data Input - Proposed'!CD50","v":0},{"$f":"'Data Input - Proposed'!CE50","v":0},{"$f":"'Data Input - Proposed'!CF50","v":0},{"$f":"'Data Input - Proposed'!CG50","v":0},{"$f":"'Data Input - Proposed'!CH50","v":0},{"$f":"'Data Input - Proposed'!CI50","v":0},{"$f":"'Data Input - Proposed'!CJ50","v":0},{"$f":"'Data Input - Proposed'!CK50","v":0},{"$f":"'Data Input - Proposed'!CL50","v":0},{"$f":"'Data Input - Proposed'!CM50","v":0},{"$f":"'Data Input - Proposed'!CN50","v":0},{"$f":"'Data Input - Proposed'!CO50","v":0},{"$f":"'Data Input - Proposed'!CP50","v":0},{"$f":"'Data Input - Proposed'!CQ50","v":0},{"$f":"'Data Input - Proposed'!CR50","v":0},{"$f":"'Data Input - Proposed'!CS50","v":0},{"$f":"'Data Input - Proposed'!CT50","v":0},{"$f":"'Data Input - Proposed'!CU50","v":0},{"$f":"'Data Input - Proposed'!CV50","v":0},{"$f":"'Data Input - Proposed'!CW50","v":0},{"$f":"'Data Input - Proposed'!CX50","v":0},{"$f":"'Data Input - Proposed'!CY50","v":0},{"$f":"'Data Input - Proposed'!CZ50","v":0},{"$f":"'Data Input - Proposed'!DA50","v":0},{"$f":"'Data Input - Proposed'!DB50","v":0},{"$f":"'Data Input - Proposed'!DC50","v":0}]
[null,"Discounted total opex","£000s",{"$f":"D39*D$7","v":16800},{"$f":"E39*E$7","v":17654.974202898553},17157.191162708023,16676.068094072903,16211.041918825933,15761.568599562379,15327.122495750436,14907.195741615669,14501.297645063181,14108.954106926078,13729.707059852884,13363.113926169772,13008.747094075936,12666.1934115522,12335.053697383784,12014.942268718565,11705.486484601606,11406.326304945725,11117.113864416093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ39*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Waste output (annual amount generated"]
[null,"Total","£000s",{"$f":"'Data Input - Proposed'!H79","v":0},{"$f":"'Data Input - Proposed'!I79","v":0},{"$f":"'Data Input - Proposed'!J79","v":0},{"$f":"'Data Input - Proposed'!K79","v":0},{"$f":"'Data Input - Proposed'!L79","v":0},{"$f":"'Data Input - Proposed'!M79","v":0},{"$f":"'Data Input - Proposed'!N79","v":0},{"$f":"'Data Input - Proposed'!O79","v":0},{"$f":"'Data Input - Proposed'!P79","v":0},{"$f":"'Data Input - Proposed'!Q79","v":0},{"$f":"'Data Input - Proposed'!R79","v":0},{"$f":"'Data Input - Proposed'!S79","v":0},{"$f":"'Data Input - Proposed'!T79","v":0},{"$f":"'Data Input - Proposed'!U79","v":0},{"$f":"'Data Input - Proposed'!V79","v":0},{"$f":"'Data Input - Proposed'!W79","v":0},{"$f":"'Data Input - Proposed'!X79","v":0},{"$f":"'Data Input - Proposed'!Y79","v":0},{"$f":"'Data Input - Proposed'!Z79","v":0},{"$f":"'Data Input - Proposed'!AA79","v":0},{"$f":"'Data Input - Proposed'!AB79","v":0},{"$f":"'Data Input - Proposed'!AC79","v":0},{"$f":"'Data Input - Proposed'!AD79","v":0},{"$f":"'Data Input - Proposed'!AE79","v":0},{"$f":"'Data Input - Proposed'!AF79","v":0},{"$f":"'Data Input - Proposed'!AG79","v":0},{"$f":"'Data Input - Proposed'!AH79","v":0},{"$f":"'Data Input - Proposed'!AI79","v":0},{"$f":"'Data Input - Proposed'!AJ79","v":0},{"$f":"'Data Input - Proposed'!AK79","v":0},{"$f":"'Data Input - Proposed'!AL79","v":0},{"$f":"'Data Input - Proposed'!AM79","v":0},{"$f":"'Data Input - Proposed'!AN79","v":0},{"$f":"'Data Input - Proposed'!AO79","v":0},{"$f":"'Data Input - Proposed'!AP79","v":0},{"$f":"'Data Input - Proposed'!AQ79","v":0},{"$f":"'Data Input - Proposed'!AR79","v":0},{"$f":"'Data Input - Proposed'!AS79","v":0},{"$f":"'Data Input - Proposed'!AT79","v":0},{"$f":"'Data Input - Proposed'!AU79","v":0},{"$f":"'Data Input - Proposed'!AV79","v":0},{"$f":"'Data Input - Proposed'!AW79","v":0},{"$f":"'Data Input - Proposed'!AX79","v":0},{"$f":"'Data Input - Proposed'!AY79","v":0},{"$f":"'Data Input - Proposed'!AZ79","v":0},{"$f":"'Data Input - Proposed'!BA79","v":0},{"$f":"'Data Input - Proposed'!BB79","v":0},{"$f":"'Data Input - Proposed'!BC79","v":0},{"$f":"'Data Input - Proposed'!BD79","v":0},{"$f":"'Data Input - Proposed'!BE79","v":0},{"$f":"'Data Input - Proposed'!BF79","v":0},{"$f":"'Data Input - Proposed'!BG79","v":0},{"$f":"'Data Input - Proposed'!BH79","v":0},{"$f":"'Data Input - Proposed'!BI79","v":0},{"$f":"'Data Input - Proposed'!BJ79","v":0},{"$f":"'Data Input - Proposed'!BK79","v":0},{"$f":"'Data Input - Proposed'!BL79","v":0},{"$f":"'Data Input - Proposed'!BM79","v":0},{"$f":"'Data Input - Proposed'!BN79","v":0},{"$f":"'Data Input - Proposed'!BO79","v":0},{"$f":"'Data Input - Proposed'!BP79","v":0},{"$f":"'Data Input - Proposed'!BQ79","v":0},{"$f":"'Data Input - Proposed'!BR79","v":0},{"$f":"'Data Input - Proposed'!BS79","v":0},{"$f":"'Data Input - Proposed'!BT79","v":0},{"$f":"'Data Input - Proposed'!BU79","v":0},{"$f":"'Data Input - Proposed'!BV79","v":0},{"$f":"'Data Input - Proposed'!BW79","v":0},{"$f":"'Data Input - Proposed'!BX79","v":0},{"$f":"'Data Input - Proposed'!BY79","v":0},{"$f":"'Data Input - Proposed'!BZ79","v":0},{"$f":"'Data Input - Proposed'!CA79","v":0},{"$f":"'Data Input - Proposed'!CB79","v":0},{"$f":"'Data Input - Proposed'!CC79","v":0},{"$f":"'Data Input - Proposed'!CD79","v":0},{"$f":"'Data Input - Proposed'!CE79","v":0},{"$f":"'Data Input - Proposed'!CF79","v":0},{"$f":"'Data Input - Proposed'!CG79","v":0},{"$f":"'Data Input - Proposed'!CH79","v":0},{"$f":"'Data Input - Proposed'!CI79","v":0},{"$f":"'Data Input - Proposed'!CJ79","v":0},{"$f":"'Data Input - Proposed'!CK79","v":0},{"$f":"'Data Input - Proposed'!CL79","v":0},{"$f":"'Data Input - Proposed'!CM79","v":0},{"$f":"'Data Input - Proposed'!CN79","v":0},{"$f":"'Data Input - Proposed'!CO79","v":0},{"$f":"'Data Input - Proposed'!CP79","v":0},{"$f":"'Data Input - Proposed'!CQ79","v":0},{"$f":"'Data Input - Proposed'!CR79","v":0},{"$f":"'Data Input - Proposed'!CS79","v":0},{"$f":"'Data Input - Proposed'!CT79","v":0},{"$f":"'Data Input - Proposed'!CU79","v":0},{"$f":"'Data Input - Proposed'!CV79","v":0},{"$f":"'Data Input - Proposed'!CW79","v":0},{"$f":"'Data Input - Proposed'!CX79","v":0},{"$f":"'Data Input - Proposed'!CY79","v":0},{"$f":"'Data Input - Proposed'!CZ79","v":0},{"$f":"'Data Input - Proposed'!DA79","v":0},{"$f":"'Data Input - Proposed'!DB79","v":0},{"$f":"'Data Input - Proposed'!DC79","v":0}]
[null,"Discounted total waste cost","£000s",{"$f":"D43*D$7","v":0},{"$f":"E43*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ43*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Consumption"]
[null,"Total","£000s",{"$f":"'Data Input - Proposed'!H100","v":0},{"$f":"'Data Input - Proposed'!I100","v":0},{"$f":"'Data Input - Proposed'!J100","v":0},{"$f":"'Data Input - Proposed'!K100","v":0},{"$f":"'Data Input - Proposed'!L100","v":0},{"$f":"'Data Input - Proposed'!M100","v":0},{"$f":"'Data Input - Proposed'!N100","v":0},{"$f":"'Data Input - Proposed'!O100","v":0},{"$f":"'Data Input - Proposed'!P100","v":0},{"$f":"'Data Input - Proposed'!Q100","v":0},{"$f":"'Data Input - Proposed'!R100","v":0},{"$f":"'Data Input - Proposed'!S100","v":0},{"$f":"'Data Input - Proposed'!T100","v":0},{"$f":"'Data Input - Proposed'!U100","v":0},{"$f":"'Data Input - Proposed'!V100","v":0},{"$f":"'Data Input - Proposed'!W100","v":0},{"$f":"'Data Input - Proposed'!X100","v":0},{"$f":"'Data Input - Proposed'!Y100","v":0},{"$f":"'Data Input - Proposed'!Z100","v":0},{"$f":"'Data Input - Proposed'!AA100","v":0},{"$f":"'Data Input - Proposed'!AB100","v":0},{"$f":"'Data Input - Proposed'!AC100","v":0},{"$f":"'Data Input - Proposed'!AD100","v":0},{"$f":"'Data Input - Proposed'!AE100","v":0},{"$f":"'Data Input - Proposed'!AF100","v":0},{"$f":"'Data Input - Proposed'!AG100","v":0},{"$f":"'Data Input - Proposed'!AH100","v":69.881552728668609},{"$f":"'Data Input - Proposed'!AI100","v":0},{"$f":"'Data Input - Proposed'!AJ100","v":0},{"$f":"'Data Input - Proposed'!AK100","v":0},{"$f":"'Data Input - Proposed'!AL100","v":0},{"$f":"'Data Input - Proposed'!AM100","v":0},{"$f":"'Data Input - Proposed'!AN100","v":0},{"$f":"'Data Input - Proposed'!AO100","v":0},{"$f":"'Data Input - Proposed'!AP100","v":0},{"$f":"'Data Input - Proposed'!AQ100","v":0},{"$f":"'Data Input - Proposed'!AR100","v":0},{"$f":"'Data Input - Proposed'!AS100","v":0},{"$f":"'Data Input - Proposed'!AT100","v":0},{"$f":"'Data Input - Proposed'!AU100","v":0},{"$f":"'Data Input - Proposed'!AV100","v":0},{"$f":"'Data Input - Proposed'!AW100","v":0},{"$f":"'Data Input - Proposed'!AX100","v":0},{"$f":"'Data Input - Proposed'!AY100","v":0},{"$f":"'Data Input - Proposed'!AZ100","v":0},{"$f":"'Data Input - Proposed'!BA100","v":0},{"$f":"'Data Input - Proposed'!BB100","v":0},{"$f":"'Data Input - Proposed'!BC100","v":0},{"$f":"'Data Input - Proposed'!BD100","v":0},{"$f":"'Data Input - Proposed'!BE100","v":0},{"$f":"'Data Input - Proposed'!BF100","v":0},{"$f":"'Data Input - Proposed'!BG100","v":0},{"$f":"'Data Input - Proposed'!BH100","v":0},{"$f":"'Data Input - Proposed'!BI100","v":0},{"$f":"'Data Input - Proposed'!BJ100","v":0},{"$f":"'Data Input - Proposed'!BK100","v":0},{"$f":"'Data Input - Proposed'!BL100","v":0},{"$f":"'Data Input - Proposed'!BM100","v":0},{"$f":"'Data Input - Proposed'!BN100","v":0},{"$f":"'Data Input - Proposed'!BO100","v":0},{"$f":"'Data Input - Proposed'!BP100","v":0},{"$f":"'Data Input - Proposed'!BQ100","v":0},{"$f":"'Data Input - Proposed'!BR100","v":0},{"$f":"'Data Input - Proposed'!BS100","v":0},{"$f":"'Data Input - Proposed'!BT100","v":0},{"$f":"'Data Input - Proposed'!BU100","v":0},{"$f":"'Data Input - Proposed'!BV100","v":0},{"$f":"'Data Input - Proposed'!BW100","v":0},{"$f":"'Data Input - Proposed'!BX100","v":0},{"$f":"'Data Input - Proposed'!BY100","v":0},{"$f":"'Data Input - Proposed'!BZ100","v":0},{"$f":"'Data Input - Proposed'!CA100","v":0},{"$f":"'Data Input - Proposed'!CB100","v":0},{"$f":"'Data Input - Proposed'!CC100","v":0},{"$f":"'Data Input - Proposed'!CD100","v":0},{"$f":"'Data Input - Proposed'!CE100","v":0},{"$f":"'Data Input - Proposed'!CF100","v":0},{"$f":"'Data Input - Proposed'!CG100","v":0},{"$f":"'Data Input - Proposed'!CH100","v":0},{"$f":"'Data Input - Proposed'!CI100","v":0},{"$f":"'Data Input - Proposed'!CJ100","v":0},{"$f":"'Data Input - Proposed'!CK100","v":0},{"$f":"'Data Input - Proposed'!CL100","v":0},{"$f":"'Data Input - Proposed'!CM100","v":0},{"$f":"'Data Input - Proposed'!CN100","v":0},{"$f":"'Data Input - Proposed'!CO100","v":0},{"$f":"'Data Input - Proposed'!CP100","v":0},{"$f":"'Data Input - Proposed'!CQ100","v":0},{"$f":"'Data Input - Proposed'!CR100","v":0},{"$f":"'Data Input - Proposed'!CS100","v":0},{"$f":"'Data Input - Proposed'!CT100","v":0},{"$f":"'Data Input - Proposed'!CU100","v":0},{"$f":"'Data Input - Proposed'!CV100","v":0},{"$f":"'Data Input - Proposed'!CW100","v":0},{"$f":"'Data Input - Proposed'!CX100","v":0},{"$f":"'Data Input - Proposed'!CY100","v":0},{"$f":"'Data Input - Proposed'!CZ100","v":0},{"$f":"'Data Input - Proposed'!DA100","v":0},{"$f":"'Data Input - Proposed'!DB100","v":0},{"$f":"'Data Input - Proposed'!DC100","v":0}]
[null,"Discounted energy consumption","£000s",{"$f":"D47*D$7","v":0},{"$f":"E47*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.570211248935358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ47*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Excluding those for which DECC prices used","£000s",{"$f":"('Data Input - Proposed'!H100-SUM('Data Input - Proposed'!H92:H97))*Calc_Proposed!D$7","v":0},{"$f":"('Data Input - Proposed'!I100-SUM('Data Input - Proposed'!I92:I97))*Calc_Proposed!E$7","v":0},{"$f":"('Data Input - Proposed'!J100-SUM('Data Input - Proposed'!J92:J97))*Calc_Proposed!F$7","v":0},{"$f":"('Data Input - Proposed'!K100-SUM('Data Input - Proposed'!K92:K97))*Calc_Proposed!G$7","v":0},{"$f":"('Data Input - Proposed'!L100-SUM('Data Input - Proposed'!L92:L97))*Calc_Proposed!H$7","v":0},{"$f":"('Data Input - Proposed'!M100-SUM('Data Input - Proposed'!M92:M97))*Calc_Proposed!I$7","v":0},{"$f":"('Data Input - Proposed'!N100-SUM('Data Input - Proposed'!N92:N97))*Calc_Proposed!J$7","v":0},{"$f":"('Data Input - Proposed'!O100-SUM('Data Input - Proposed'!O92:O97))*Calc_Proposed!K$7","v":0},{"$f":"('Data Input - Proposed'!P100-SUM('Data Input - Proposed'!P92:P97))*Calc_Proposed!L$7","v":0},{"$f":"('Data Input - Proposed'!Q100-SUM('Data Input - Proposed'!Q92:Q97))*Calc_Proposed!M$7","v":0},{"$f":"('Data Input - Proposed'!R100-SUM('Data Input - Proposed'!R92:R97))*Calc_Proposed!N$7","v":0},{"$f":"('Data Input - Proposed'!S100-SUM('Data Input - Proposed'!S92:S97))*Calc_Proposed!O$7","v":0},{"$f":"('Data Input - Proposed'!T100-SUM('Data Input - Proposed'!T92:T97))*Calc_Proposed!P$7","v":0},{"$f":"('Data Input - Proposed'!U100-SUM('Data Input - Proposed'!U92:U97))*Calc_Proposed!Q$7","v":0},{"$f":"('Data Input - Proposed'!V100-SUM('Data Input - Proposed'!V92:V97))*Calc_Proposed!R$7","v":0},{"$f":"('Data Input - Proposed'!W100-SUM('Data Input - Proposed'!W92:W97))*Calc_Proposed!S$7","v":0},{"$f":"('Data Input - Proposed'!X100-SUM('Data Input - Proposed'!X92:X97))*Calc_Proposed!T$7","v":0},{"$f":"('Data Input - Proposed'!Y100-SUM('Data Input - Proposed'!Y92:Y97))*Calc_Proposed!U$7","v":0},{"$f":"('Data Input - Proposed'!Z100-SUM('Data Input - Proposed'!Z92:Z97))*Calc_Proposed!V$7","v":0},{"$f":"('Data Input - Proposed'!AA100-SUM('Data Input - Proposed'!AA92:AA97))*Calc_Proposed!W$7","v":0},{"$f":"('Data Input - Proposed'!AB100-SUM('Data Input - Proposed'!AB92:AB97))*Calc_Proposed!X$7","v":0},{"$f":"('Data Input - Proposed'!AC100-SUM('Data Input - Proposed'!AC92:AC97))*Calc_Proposed!Y$7","v":0},{"$f":"('Data Input - Proposed'!AD100-SUM('Data Input - Proposed'!AD92:AD97))*Calc_Proposed!Z$7","v":0},{"$f":"('Data Input - Proposed'!AE100-SUM('Data Input - Proposed'!AE92:AE97))*Calc_Proposed!AA$7","v":0},{"$f":"('Data Input - Proposed'!AF100-SUM('Data Input - Proposed'!AF92:AF97))*Calc_Proposed!AB$7","v":0},{"$f":"('Data Input - Proposed'!AG100-SUM('Data Input - Proposed'!AG92:AG97))*Calc_Proposed!AC$7","v":0},{"$f":"('Data Input - Proposed'!AH100-SUM('Data Input - Proposed'!AH92:AH97))*Calc_Proposed!AD$7","v":0},{"$f":"('Data Input - Proposed'!AI100-SUM('Data Input - Proposed'!AI92:AI97))*Calc_Proposed!AE$7","v":0},{"$f":"('Data Input - Proposed'!AJ100-SUM('Data Input - Proposed'!AJ92:AJ97))*Calc_Proposed!AF$7","v":0},{"$f":"('Data Input - Proposed'!AK100-SUM('Data Input - Proposed'!AK92:AK97))*Calc_Proposed!AG$7","v":0},{"$f":"('Data Input - Proposed'!AL100-SUM('Data Input - Proposed'!AL92:AL97))*Calc_Proposed!AH$7","v":0},{"$f":"('Data Input - Proposed'!AM100-SUM('Data Input - Proposed'!AM92:AM97))*Calc_Proposed!AI$7","v":0},{"$f":"('Data Input - Proposed'!AN100-SUM('Data Input - Proposed'!AN92:AN97))*Calc_Proposed!AJ$7","v":0},{"$f":"('Data Input - Proposed'!AO100-SUM('Data Input - Proposed'!AO92:AO97))*Calc_Proposed!AK$7","v":0},{"$f":"('Data Input - Proposed'!AP100-SUM('Data Input - Proposed'!AP92:AP97))*Calc_Proposed!AL$7","v":0},{"$f":"('Data Input - Proposed'!AQ100-SUM('Data Input - Proposed'!AQ92:AQ97))*Calc_Proposed!AM$7","v":0},{"$f":"('Data Input - Proposed'!AR100-SUM('Data Input - Proposed'!AR92:AR97))*Calc_Proposed!AN$7","v":0},{"$f":"('Data Input - Proposed'!AS100-SUM('Data Input - Proposed'!AS92:AS97))*Calc_Proposed!AO$7","v":0},{"$f":"('Data Input - Proposed'!AT100-SUM('Data Input - Proposed'!AT92:AT97))*Calc_Proposed!AP$7","v":0},{"$f":"('Data Input - Proposed'!AU100-SUM('Data Input - Proposed'!AU92:AU97))*Calc_Proposed!AQ$7","v":0},{"$f":"('Data Input - Proposed'!AV100-SUM('Data Input - Proposed'!AV92:AV97))*Calc_Proposed!AR$7","v":0},{"$f":"('Data Input - Proposed'!AW100-SUM('Data Input - Proposed'!AW92:AW97))*Calc_Proposed!AS$7","v":0},{"$f":"('Data Input - Proposed'!AX100-SUM('Data Input - Proposed'!AX92:AX97))*Calc_Proposed!AT$7","v":0},{"$f":"('Data Input - Proposed'!AY100-SUM('Data Input - Proposed'!AY92:AY97))*Calc_Proposed!AU$7","v":0},{"$f":"('Data Input - Proposed'!AZ100-SUM('Data Input - Proposed'!AZ92:AZ97))*Calc_Proposed!AV$7","v":0},{"$f":"('Data Input - Proposed'!BA100-SUM('Data Input - Proposed'!BA92:BA97))*Calc_Proposed!AW$7","v":0},{"$f":"('Data Input - Proposed'!BB100-SUM('Data Input - Proposed'!BB92:BB97))*Calc_Proposed!AX$7","v":0},{"$f":"('Data Input - Proposed'!BC100-SUM('Data Input - Proposed'!BC92:BC97))*Calc_Proposed!AY$7","v":0},{"$f":"('Data Input - Proposed'!BD100-SUM('Data Input - Proposed'!BD92:BD97))*Calc_Proposed!AZ$7","v":0},{"$f":"('Data Input - Proposed'!BE100-SUM('Data Input - Proposed'!BE92:BE97))*Calc_Proposed!BA$7","v":0},{"$f":"('Data Input - Proposed'!BF100-SUM('Data Input - Proposed'!BF92:BF97))*Calc_Proposed!BB$7","v":0},{"$f":"('Data Input - Proposed'!BG100-SUM('Data Input - Proposed'!BG92:BG97))*Calc_Proposed!BC$7","v":0},{"$f":"('Data Input - Proposed'!BH100-SUM('Data Input - Proposed'!BH92:BH97))*Calc_Proposed!BD$7","v":0},{"$f":"('Data Input - Proposed'!BI100-SUM('Data Input - Proposed'!BI92:BI97))*Calc_Proposed!BE$7","v":0},{"$f":"('Data Input - Proposed'!BJ100-SUM('Data Input - Proposed'!BJ92:BJ97))*Calc_Proposed!BF$7","v":0},{"$f":"('Data Input - Proposed'!BK100-SUM('Data Input - Proposed'!BK92:BK97))*Calc_Proposed!BG$7","v":0},{"$f":"('Data Input - Proposed'!BL100-SUM('Data Input - Proposed'!BL92:BL97))*Calc_Proposed!BH$7","v":0},{"$f":"('Data Input - Proposed'!BM100-SUM('Data Input - Proposed'!BM92:BM97))*Calc_Proposed!BI$7","v":0},{"$f":"('Data Input - Proposed'!BN100-SUM('Data Input - Proposed'!BN92:BN97))*Calc_Proposed!BJ$7","v":0},{"$f":"('Data Input - Proposed'!BO100-SUM('Data Input - Proposed'!BO92:BO97))*Calc_Proposed!BK$7","v":0},{"$f":"('Data Input - Proposed'!BP100-SUM('Data Input - Proposed'!BP92:BP97))*Calc_Proposed!BL$7","v":0},{"$f":"('Data Input - Proposed'!BQ100-SUM('Data Input - Proposed'!BQ92:BQ97))*Calc_Proposed!BM$7","v":0},{"$f":"('Data Input - Proposed'!BR100-SUM('Data Input - Proposed'!BR92:BR97))*Calc_Proposed!BN$7","v":0},{"$f":"('Data Input - Proposed'!BS100-SUM('Data Input - Proposed'!BS92:BS97))*Calc_Proposed!BO$7","v":0},{"$f":"('Data Input - Proposed'!BT100-SUM('Data Input - Proposed'!BT92:BT97))*Calc_Proposed!BP$7","v":0},{"$f":"('Data Input - Proposed'!BU100-SUM('Data Input - Proposed'!BU92:BU97))*Calc_Proposed!BQ$7","v":0},{"$f":"('Data Input - Proposed'!BV100-SUM('Data Input - Proposed'!BV92:BV97))*Calc_Proposed!BR$7","v":0},{"$f":"('Data Input - Proposed'!BW100-SUM('Data Input - Proposed'!BW92:BW97))*Calc_Proposed!BS$7","v":0},{"$f":"('Data Input - Proposed'!BX100-SUM('Data Input - Proposed'!BX92:BX97))*Calc_Proposed!BT$7","v":0},{"$f":"('Data Input - Proposed'!BY100-SUM('Data Input - Proposed'!BY92:BY97))*Calc_Proposed!BU$7","v":0},{"$f":"('Data Input - Proposed'!BZ100-SUM('Data Input - Proposed'!BZ92:BZ97))*Calc_Proposed!BV$7","v":0},{"$f":"('Data Input - Proposed'!CA100-SUM('Data Input - Proposed'!CA92:CA97))*Calc_Proposed!BW$7","v":0},{"$f":"('Data Input - Proposed'!CB100-SUM('Data Input - Proposed'!CB92:CB97))*Calc_Proposed!BX$7","v":0},{"$f":"('Data Input - Proposed'!CC100-SUM('Data Input - Proposed'!CC92:CC97))*Calc_Proposed!BY$7","v":0},{"$f":"('Data Input - Proposed'!CD100-SUM('Data Input - Proposed'!CD92:CD97))*Calc_Proposed!BZ$7","v":0},{"$f":"('Data Input - Proposed'!CE100-SUM('Data Input - Proposed'!CE92:CE97))*Calc_Proposed!CA$7","v":0},{"$f":"('Data Input - Proposed'!CF100-SUM('Data Input - Proposed'!CF92:CF97))*Calc_Proposed!CB$7","v":0},{"$f":"('Data Input - Proposed'!CG100-SUM('Data Input - Proposed'!CG92:CG97))*Calc_Proposed!CC$7","v":0},{"$f":"('Data Input - Proposed'!CH100-SUM('Data Input - Proposed'!CH92:CH97))*Calc_Proposed!CD$7","v":0},{"$f":"('Data Input - Proposed'!CI100-SUM('Data Input - Proposed'!CI92:CI97))*Calc_Proposed!CE$7","v":0},{"$f":"('Data Input - Proposed'!CJ100-SUM('Data Input - Proposed'!CJ92:CJ97))*Calc_Proposed!CF$7","v":0},{"$f":"('Data Input - Proposed'!CK100-SUM('Data Input - Proposed'!CK92:CK97))*Calc_Proposed!CG$7","v":0},{"$f":"('Data Input - Proposed'!CL100-SUM('Data Input - Proposed'!CL92:CL97))*Calc_Proposed!CH$7","v":0},{"$f":"('Data Input - Proposed'!CM100-SUM('Data Input - Proposed'!CM92:CM97))*Calc_Proposed!CI$7","v":0},{"$f":"('Data Input - Proposed'!CN100-SUM('Data Input - Proposed'!CN92:CN97))*Calc_Proposed!CJ$7","v":0},{"$f":"('Data Input - Proposed'!CO100-SUM('Data Input - Proposed'!CO92:CO97))*Calc_Proposed!CK$7","v":0},{"$f":"('Data Input - Proposed'!CP100-SUM('Data Input - Proposed'!CP92:CP97))*Calc_Proposed!CL$7","v":0},{"$f":"('Data Input - Proposed'!CQ100-SUM('Data Input - Proposed'!CQ92:CQ97))*Calc_Proposed!CM$7","v":0},{"$f":"('Data Input - Proposed'!CR100-SUM('Data Input - Proposed'!CR92:CR97))*Calc_Proposed!CN$7","v":0},{"$f":"('Data Input - Proposed'!CS100-SUM('Data Input - Proposed'!CS92:CS97))*Calc_Proposed!CO$7","v":0},{"$f":"('Data Input - Proposed'!CT100-SUM('Data Input - Proposed'!CT92:CT97))*Calc_Proposed!CP$7","v":0},{"$f":"('Data Input - Proposed'!CU100-SUM('Data Input - Proposed'!CU92:CU97))*Calc_Proposed!CQ$7","v":0},{"$f":"('Data Input - Proposed'!CV100-SUM('Data Input - Proposed'!CV92:CV97))*Calc_Proposed!CR$7","v":0},{"$f":"('Data Input - Proposed'!CW100-SUM('Data Input - Proposed'!CW92:CW97))*Calc_Proposed!CS$7","v":0},{"$f":"('Data Input - Proposed'!CX100-SUM('Data Input - Proposed'!CX92:CX97))*Calc_Proposed!CT$7","v":0},{"$f":"('Data Input - Proposed'!CY100-SUM('Data Input - Proposed'!CY92:CY97))*Calc_Proposed!CU$7","v":0},{"$f":"('Data Input - Proposed'!CZ100-SUM('Data Input - Proposed'!CZ92:CZ97))*Calc_Proposed!CV$7","v":0},{"$f":"('Data Input - Proposed'!DA100-SUM('Data Input - Proposed'!DA92:DA97))*Calc_Proposed!CW$7","v":0},{"$f":"('Data Input - Proposed'!DB100-SUM('Data Input - Proposed'!DB92:DB97))*Calc_Proposed!CX$7","v":0},{"$f":"('Data Input - Proposed'!DC100-SUM('Data Input - Proposed'!DC92:DC97))*Calc_Proposed!CY$7","v":0}]
[]
[null,"Environmental impacts"]
[null,"Air pollutant emissions"]
[null,{"$f":"'Data Input - Proposed'!D105","v":"NOX Part A Category 6"},"Tonnes pa",{"$f":"'Data Input - Proposed'!H105","v":295},{"$f":"'Data Input - Proposed'!I105","v":295},{"$f":"'Data Input - Proposed'!J105","v":295},{"$f":"'Data Input - Proposed'!K105","v":295},{"$f":"'Data Input - Proposed'!L105","v":295},{"$f":"'Data Input - Proposed'!M105","v":295},{"$f":"'Data Input - Proposed'!N105","v":295},{"$f":"'Data Input - Proposed'!O105","v":295},{"$f":"'Data Input - Proposed'!P105","v":295},{"$f":"'Data Input - Proposed'!Q105","v":295},{"$f":"'Data Input - Proposed'!R105","v":295},{"$f":"'Data Input - Proposed'!S105","v":295},{"$f":"'Data Input - Proposed'!T105","v":295},{"$f":"'Data Input - Proposed'!U105","v":295},{"$f":"'Data Input - Proposed'!V105","v":295},{"$f":"'Data Input - Proposed'!W105","v":295},{"$f":"'Data Input - Proposed'!X105","v":295},{"$f":"'Data Input - Proposed'!Y105","v":295},{"$f":"'Data Input - Proposed'!Z105","v":295},{"$f":"'Data Input - Proposed'!AA105","v":0},{"$f":"'Data Input - Proposed'!AB105","v":0},{"$f":"'Data Input - Proposed'!AC105","v":0},{"$f":"'Data Input - Proposed'!AD105","v":0},{"$f":"'Data Input - Proposed'!AE105","v":0},{"$f":"'Data Input - Proposed'!AF105","v":0},{"$f":"'Data Input - Proposed'!AG105","v":0},{"$f":"'Data Input - Proposed'!AH105","v":0},{"$f":"'Data Input - Proposed'!AI105","v":0},{"$f":"'Data Input - Proposed'!AJ105","v":0},{"$f":"'Data Input - Proposed'!AK105","v":0},{"$f":"'Data Input - Proposed'!AL105","v":0},{"$f":"'Data Input - Proposed'!AM105","v":0},{"$f":"'Data Input - Proposed'!AN105","v":0},{"$f":"'Data Input - Proposed'!AO105","v":0},{"$f":"'Data Input - Proposed'!AP105","v":0},{"$f":"'Data Input - Proposed'!AQ105","v":0},{"$f":"'Data Input - Proposed'!AR105","v":0},{"$f":"'Data Input - Proposed'!AS105","v":0},{"$f":"'Data Input - Proposed'!AT105","v":0},{"$f":"'Data Input - Proposed'!AU105","v":0},{"$f":"'Data Input - Proposed'!AV105","v":0},{"$f":"'Data Input - Proposed'!AW105","v":0},{"$f":"'Data Input - Proposed'!AX105","v":0},{"$f":"'Data Input - Proposed'!AY105","v":0},{"$f":"'Data Input - Proposed'!AZ105","v":0},{"$f":"'Data Input - Proposed'!BA105","v":0},{"$f":"'Data Input - Proposed'!BB105","v":0},{"$f":"'Data Input - Proposed'!BC105","v":0},{"$f":"'Data Input - Proposed'!BD105","v":0},{"$f":"'Data Input - Proposed'!BE105","v":0},{"$f":"'Data Input - Proposed'!BF105","v":0},{"$f":"'Data Input - Proposed'!BG105","v":0},{"$f":"'Data Input - Proposed'!BH105","v":0},{"$f":"'Data Input - Proposed'!BI105","v":0},{"$f":"'Data Input - Proposed'!BJ105","v":0},{"$f":"'Data Input - Proposed'!BK105","v":0},{"$f":"'Data Input - Proposed'!BL105","v":0},{"$f":"'Data Input - Proposed'!BM105","v":0},{"$f":"'Data Input - Proposed'!BN105","v":0},{"$f":"'Data Input - Proposed'!BO105","v":0},{"$f":"'Data Input - Proposed'!BP105","v":0},{"$f":"'Data Input - Proposed'!BQ105","v":0},{"$f":"'Data Input - Proposed'!BR105","v":0},{"$f":"'Data Input - Proposed'!BS105","v":0},{"$f":"'Data Input - Proposed'!BT105","v":0},{"$f":"'Data Input - Proposed'!BU105","v":0},{"$f":"'Data Input - Proposed'!BV105","v":0},{"$f":"'Data Input - Proposed'!BW105","v":0},{"$f":"'Data Input - Proposed'!BX105","v":0},{"$f":"'Data Input - Proposed'!BY105","v":0},{"$f":"'Data Input - Proposed'!BZ105","v":0},{"$f":"'Data Input - Proposed'!CA105","v":0},{"$f":"'Data Input - Proposed'!CB105","v":0},{"$f":"'Data Input - Proposed'!CC105","v":0},{"$f":"'Data Input - Proposed'!CD105","v":0},{"$f":"'Data Input - Proposed'!CE105","v":0},{"$f":"'Data Input - Proposed'!CF105","v":0},{"$f":"'Data Input - Proposed'!CG105","v":0},{"$f":"'Data Input - Proposed'!CH105","v":0},{"$f":"'Data Input - Proposed'!CI105","v":0},{"$f":"'Data Input - Proposed'!CJ105","v":0},{"$f":"'Data Input - Proposed'!CK105","v":0},{"$f":"'Data Input - Proposed'!CL105","v":0},{"$f":"'Data Input - Proposed'!CM105","v":0},{"$f":"'Data Input - Proposed'!CN105","v":0},{"$f":"'Data Input - Proposed'!CO105","v":0},{"$f":"'Data Input - Proposed'!CP105","v":0},{"$f":"'Data Input - Proposed'!CQ105","v":0},{"$f":"'Data Input - Proposed'!CR105","v":0},{"$f":"'Data Input - Proposed'!CS105","v":0},{"$f":"'Data Input - Proposed'!CT105","v":0},{"$f":"'Data Input - Proposed'!CU105","v":0},{"$f":"'Data Input - Proposed'!CV105","v":0},{"$f":"'Data Input - Proposed'!CW105","v":0},{"$f":"'Data Input - Proposed'!CX105","v":0},{"$f":"'Data Input - Proposed'!CY105","v":0},{"$f":"'Data Input - Proposed'!CZ105","v":0},{"$f":"'Data Input - Proposed'!DA105","v":0},{"$f":"'Data Input - Proposed'!DB105","v":0},{"$f":"'Data Input - Proposed'!DC105","v":0}]
[null,{"$f":"'Data Input - Proposed'!D106","v":"Ammonia"},"Tonnes pa",{"$f":"'Data Input - Proposed'!H106","v":23},{"$f":"'Data Input - Proposed'!I106","v":23},{"$f":"'Data Input - Proposed'!J106","v":23},{"$f":"'Data Input - Proposed'!K106","v":23},{"$f":"'Data Input - Proposed'!L106","v":23},{"$f":"'Data Input - Proposed'!M106","v":23},{"$f":"'Data Input - Proposed'!N106","v":23},{"$f":"'Data Input - Proposed'!O106","v":23},{"$f":"'Data Input - Proposed'!P106","v":23},{"$f":"'Data Input - Proposed'!Q106","v":23},{"$f":"'Data Input - Proposed'!R106","v":23},{"$f":"'Data Input - Proposed'!S106","v":23},{"$f":"'Data Input - Proposed'!T106","v":23},{"$f":"'Data Input - Proposed'!U106","v":23},{"$f":"'Data Input - Proposed'!V106","v":23},{"$f":"'Data Input - Proposed'!W106","v":23},{"$f":"'Data Input - Proposed'!X106","v":23},{"$f":"'Data Input - Proposed'!Y106","v":23},{"$f":"'Data Input - Proposed'!Z106","v":23},{"$f":"'Data Input - Proposed'!AA106","v":0},{"$f":"'Data Input - Proposed'!AB106","v":0},{"$f":"'Data Input - Proposed'!AC106","v":0},{"$f":"'Data Input - Proposed'!AD106","v":0},{"$f":"'Data Input - Proposed'!AE106","v":0},{"$f":"'Data Input - Proposed'!AF106","v":0},{"$f":"'Data Input - Proposed'!AG106","v":0},{"$f":"'Data Input - Proposed'!AH106","v":0},{"$f":"'Data Input - Proposed'!AI106","v":0},{"$f":"'Data Input - Proposed'!AJ106","v":0},{"$f":"'Data Input - Proposed'!AK106","v":0},{"$f":"'Data Input - Proposed'!AL106","v":0},{"$f":"'Data Input - Proposed'!AM106","v":0},{"$f":"'Data Input - Proposed'!AN106","v":0},{"$f":"'Data Input - Proposed'!AO106","v":0},{"$f":"'Data Input - Proposed'!AP106","v":0},{"$f":"'Data Input - Proposed'!AQ106","v":0},{"$f":"'Data Input - Proposed'!AR106","v":0},{"$f":"'Data Input - Proposed'!AS106","v":0},{"$f":"'Data Input - Proposed'!AT106","v":0},{"$f":"'Data Input - Proposed'!AU106","v":0},{"$f":"'Data Input - Proposed'!AV106","v":0},{"$f":"'Data Input - Proposed'!AW106","v":0},{"$f":"'Data Input - Proposed'!AX106","v":0},{"$f":"'Data Input - Proposed'!AY106","v":0},{"$f":"'Data Input - Proposed'!AZ106","v":0},{"$f":"'Data Input - Proposed'!BA106","v":0},{"$f":"'Data Input - Proposed'!BB106","v":0},{"$f":"'Data Input - Proposed'!BC106","v":0},{"$f":"'Data Input - Proposed'!BD106","v":0},{"$f":"'Data Input - Proposed'!BE106","v":0},{"$f":"'Data Input - Proposed'!BF106","v":0},{"$f":"'Data Input - Proposed'!BG106","v":0},{"$f":"'Data Input - Proposed'!BH106","v":0},{"$f":"'Data Input - Proposed'!BI106","v":0},{"$f":"'Data Input - Proposed'!BJ106","v":0},{"$f":"'Data Input - Proposed'!BK106","v":0},{"$f":"'Data Input - Proposed'!BL106","v":0},{"$f":"'Data Input - Proposed'!BM106","v":0},{"$f":"'Data Input - Proposed'!BN106","v":0},{"$f":"'Data Input - Proposed'!BO106","v":0},{"$f":"'Data Input - Proposed'!BP106","v":0},{"$f":"'Data Input - Proposed'!BQ106","v":0},{"$f":"'Data Input - Proposed'!BR106","v":0},{"$f":"'Data Input - Proposed'!BS106","v":0},{"$f":"'Data Input - Proposed'!BT106","v":0},{"$f":"'Data Input - Proposed'!BU106","v":0},{"$f":"'Data Input - Proposed'!BV106","v":0},{"$f":"'Data Input - Proposed'!BW106","v":0},{"$f":"'Data Input - Proposed'!BX106","v":0},{"$f":"'Data Input - Proposed'!BY106","v":0},{"$f":"'Data Input - Proposed'!BZ106","v":0},{"$f":"'Data Input - Proposed'!CA106","v":0},{"$f":"'Data Input - Proposed'!CB106","v":0},{"$f":"'Data Input - Proposed'!CC106","v":0},{"$f":"'Data Input - Proposed'!CD106","v":0},{"$f":"'Data Input - Proposed'!CE106","v":0},{"$f":"'Data Input - Proposed'!CF106","v":0},{"$f":"'Data Input - Proposed'!CG106","v":0},{"$f":"'Data Input - Proposed'!CH106","v":0},{"$f":"'Data Input - Proposed'!CI106","v":0},{"$f":"'Data Input - Proposed'!CJ106","v":0},{"$f":"'Data Input - Proposed'!CK106","v":0},{"$f":"'Data Input - Proposed'!CL106","v":0},{"$f":"'Data Input - Proposed'!CM106","v":0},{"$f":"'Data Input - Proposed'!CN106","v":0},{"$f":"'Data Input - Proposed'!CO106","v":0},{"$f":"'Data Input - Proposed'!CP106","v":0},{"$f":"'Data Input - Proposed'!CQ106","v":0},{"$f":"'Data Input - Proposed'!CR106","v":0},{"$f":"'Data Input - Proposed'!CS106","v":0},{"$f":"'Data Input - Proposed'!CT106","v":0},{"$f":"'Data Input - Proposed'!CU106","v":0},{"$f":"'Data Input - Proposed'!CV106","v":0},{"$f":"'Data Input - Proposed'!CW106","v":0},{"$f":"'Data Input - Proposed'!CX106","v":0},{"$f":"'Data Input - Proposed'!CY106","v":0},{"$f":"'Data Input - Proposed'!CZ106","v":0},{"$f":"'Data Input - Proposed'!DA106","v":0},{"$f":"'Data Input - Proposed'!DB106","v":0},{"$f":"'Data Input - Proposed'!DC106","v":0}]
[null,{"$f":"'Data Input - Proposed'!D107","v":0},"Tonnes pa",{"$f":"'Data Input - Proposed'!H107","v":0},{"$f":"'Data Input - Proposed'!I107","v":0},{"$f":"'Data Input - Proposed'!J107","v":0},{"$f":"'Data Input - Proposed'!K107","v":0},{"$f":"'Data Input - Proposed'!L107","v":0},{"$f":"'Data Input - Proposed'!M107","v":0},{"$f":"'Data Input - Proposed'!N107","v":0},{"$f":"'Data Input - Proposed'!O107","v":0},{"$f":"'Data Input - Proposed'!P107","v":0},{"$f":"'Data Input - Proposed'!Q107","v":0},{"$f":"'Data Input - Proposed'!R107","v":0},{"$f":"'Data Input - Proposed'!S107","v":0},{"$f":"'Data Input - Proposed'!T107","v":0},{"$f":"'Data Input - Proposed'!U107","v":0},{"$f":"'Data Input - Proposed'!V107","v":0},{"$f":"'Data Input - Proposed'!W107","v":0},{"$f":"'Data Input - Proposed'!X107","v":0},{"$f":"'Data Input - Proposed'!Y107","v":0},{"$f":"'Data Input - Proposed'!Z107","v":0},{"$f":"'Data Input - Proposed'!AA107","v":0},{"$f":"'Data Input - Proposed'!AB107","v":0},{"$f":"'Data Input - Proposed'!AC107","v":0},{"$f":"'Data Input - Proposed'!AD107","v":0},{"$f":"'Data Input - Proposed'!AE107","v":0},{"$f":"'Data Input - Proposed'!AF107","v":0},{"$f":"'Data Input - Proposed'!AG107","v":0},{"$f":"'Data Input - Proposed'!AH107","v":0},{"$f":"'Data Input - Proposed'!AI107","v":0},{"$f":"'Data Input - Proposed'!AJ107","v":0},{"$f":"'Data Input - Proposed'!AK107","v":0},{"$f":"'Data Input - Proposed'!AL107","v":0},{"$f":"'Data Input - Proposed'!AM107","v":0},{"$f":"'Data Input - Proposed'!AN107","v":0},{"$f":"'Data Input - Proposed'!AO107","v":0},{"$f":"'Data Input - Proposed'!AP107","v":0},{"$f":"'Data Input - Proposed'!AQ107","v":0},{"$f":"'Data Input - Proposed'!AR107","v":0},{"$f":"'Data Input - Proposed'!AS107","v":0},{"$f":"'Data Input - Proposed'!AT107","v":0},{"$f":"'Data Input - Proposed'!AU107","v":0},{"$f":"'Data Input - Proposed'!AV107","v":0},{"$f":"'Data Input - Proposed'!AW107","v":0},{"$f":"'Data Input - Proposed'!AX107","v":0},{"$f":"'Data Input - Proposed'!AY107","v":0},{"$f":"'Data Input - Proposed'!AZ107","v":0},{"$f":"'Data Input - Proposed'!BA107","v":0},{"$f":"'Data Input - Proposed'!BB107","v":0},{"$f":"'Data Input - Proposed'!BC107","v":0},{"$f":"'Data Input - Proposed'!BD107","v":0},{"$f":"'Data Input - Proposed'!BE107","v":0},{"$f":"'Data Input - Proposed'!BF107","v":0},{"$f":"'Data Input - Proposed'!BG107","v":0},{"$f":"'Data Input - Proposed'!BH107","v":0},{"$f":"'Data Input - Proposed'!BI107","v":0},{"$f":"'Data Input - Proposed'!BJ107","v":0},{"$f":"'Data Input - Proposed'!BK107","v":0},{"$f":"'Data Input - Proposed'!BL107","v":0},{"$f":"'Data Input - Proposed'!BM107","v":0},{"$f":"'Data Input - Proposed'!BN107","v":0},{"$f":"'Data Input - Proposed'!BO107","v":0},{"$f":"'Data Input - Proposed'!BP107","v":0},{"$f":"'Data Input - Proposed'!BQ107","v":0},{"$f":"'Data Input - Proposed'!BR107","v":0},{"$f":"'Data Input - Proposed'!BS107","v":0},{"$f":"'Data Input - Proposed'!BT107","v":0},{"$f":"'Data Input - Proposed'!BU107","v":0},{"$f":"'Data Input - Proposed'!BV107","v":0},{"$f":"'Data Input - Proposed'!BW107","v":0},{"$f":"'Data Input - Proposed'!BX107","v":0},{"$f":"'Data Input - Proposed'!BY107","v":0},{"$f":"'Data Input - Proposed'!BZ107","v":0},{"$f":"'Data Input - Proposed'!CA107","v":0},{"$f":"'Data Input - Proposed'!CB107","v":0},{"$f":"'Data Input - Proposed'!CC107","v":0},{"$f":"'Data Input - Proposed'!CD107","v":0},{"$f":"'Data Input - Proposed'!CE107","v":0},{"$f":"'Data Input - Proposed'!CF107","v":0},{"$f":"'Data Input - Proposed'!CG107","v":0},{"$f":"'Data Input - Proposed'!CH107","v":0},{"$f":"'Data Input - Proposed'!CI107","v":0},{"$f":"'Data Input - Proposed'!CJ107","v":0},{"$f":"'Data Input - Proposed'!CK107","v":0},{"$f":"'Data Input - Proposed'!CL107","v":0},{"$f":"'Data Input - Proposed'!CM107","v":0},{"$f":"'Data Input - Proposed'!CN107","v":0},{"$f":"'Data Input - Proposed'!CO107","v":0},{"$f":"'Data Input - Proposed'!CP107","v":0},{"$f":"'Data Input - Proposed'!CQ107","v":0},{"$f":"'Data Input - Proposed'!CR107","v":0},{"$f":"'Data Input - Proposed'!CS107","v":0},{"$f":"'Data Input - Proposed'!CT107","v":0},{"$f":"'Data Input - Proposed'!CU107","v":0},{"$f":"'Data Input - Proposed'!CV107","v":0},{"$f":"'Data Input - Proposed'!CW107","v":0},{"$f":"'Data Input - Proposed'!CX107","v":0},{"$f":"'Data Input - Proposed'!CY107","v":0},{"$f":"'Data Input - Proposed'!CZ107","v":0},{"$f":"'Data Input - Proposed'!DA107","v":0},{"$f":"'Data Input - Proposed'!DB107","v":0},{"$f":"'Data Input - Proposed'!DC107","v":0}]
[null,{"$f":"'Data Input - Proposed'!D108","v":0},"Tonnes pa",{"$f":"'Data Input - Proposed'!H108","v":0},{"$f":"'Data Input - Proposed'!I108","v":0},{"$f":"'Data Input - Proposed'!J108","v":0},{"$f":"'Data Input - Proposed'!K108","v":0},{"$f":"'Data Input - Proposed'!L108","v":0},{"$f":"'Data Input - Proposed'!M108","v":0},{"$f":"'Data Input - Proposed'!N108","v":0},{"$f":"'Data Input - Proposed'!O108","v":0},{"$f":"'Data Input - Proposed'!P108","v":0},{"$f":"'Data Input - Proposed'!Q108","v":0},{"$f":"'Data Input - Proposed'!R108","v":0},{"$f":"'Data Input - Proposed'!S108","v":0},{"$f":"'Data Input - Proposed'!T108","v":0},{"$f":"'Data Input - Proposed'!U108","v":0},{"$f":"'Data Input - Proposed'!V108","v":0},{"$f":"'Data Input - Proposed'!W108","v":0},{"$f":"'Data Input - Proposed'!X108","v":0},{"$f":"'Data Input - Proposed'!Y108","v":0},{"$f":"'Data Input - Proposed'!Z108","v":0},{"$f":"'Data Input - Proposed'!AA108","v":0},{"$f":"'Data Input - Proposed'!AB108","v":0},{"$f":"'Data Input - Proposed'!AC108","v":0},{"$f":"'Data Input - Proposed'!AD108","v":0},{"$f":"'Data Input - Proposed'!AE108","v":0},{"$f":"'Data Input - Proposed'!AF108","v":0},{"$f":"'Data Input - Proposed'!AG108","v":0},{"$f":"'Data Input - Proposed'!AH108","v":0},{"$f":"'Data Input - Proposed'!AI108","v":0},{"$f":"'Data Input - Proposed'!AJ108","v":0},{"$f":"'Data Input - Proposed'!AK108","v":0},{"$f":"'Data Input - Proposed'!AL108","v":0},{"$f":"'Data Input - Proposed'!AM108","v":0},{"$f":"'Data Input - Proposed'!AN108","v":0},{"$f":"'Data Input - Proposed'!AO108","v":0},{"$f":"'Data Input - Proposed'!AP108","v":0},{"$f":"'Data Input - Proposed'!AQ108","v":0},{"$f":"'Data Input - Proposed'!AR108","v":0},{"$f":"'Data Input - Proposed'!AS108","v":0},{"$f":"'Data Input - Proposed'!AT108","v":0},{"$f":"'Data Input - Proposed'!AU108","v":0},{"$f":"'Data Input - Proposed'!AV108","v":0},{"$f":"'Data Input - Proposed'!AW108","v":0},{"$f":"'Data Input - Proposed'!AX108","v":0},{"$f":"'Data Input - Proposed'!AY108","v":0},{"$f":"'Data Input - Proposed'!AZ108","v":0},{"$f":"'Data Input - Proposed'!BA108","v":0},{"$f":"'Data Input - Proposed'!BB108","v":0},{"$f":"'Data Input - Proposed'!BC108","v":0},{"$f":"'Data Input - Proposed'!BD108","v":0},{"$f":"'Data Input - Proposed'!BE108","v":0},{"$f":"'Data Input - Proposed'!BF108","v":0},{"$f":"'Data Input - Proposed'!BG108","v":0},{"$f":"'Data Input - Proposed'!BH108","v":0},{"$f":"'Data Input - Proposed'!BI108","v":0},{"$f":"'Data Input - Proposed'!BJ108","v":0},{"$f":"'Data Input - Proposed'!BK108","v":0},{"$f":"'Data Input - Proposed'!BL108","v":0},{"$f":"'Data Input - Proposed'!BM108","v":0},{"$f":"'Data Input - Proposed'!BN108","v":0},{"$f":"'Data Input - Proposed'!BO108","v":0},{"$f":"'Data Input - Proposed'!BP108","v":0},{"$f":"'Data Input - Proposed'!BQ108","v":0},{"$f":"'Data Input - Proposed'!BR108","v":0},{"$f":"'Data Input - Proposed'!BS108","v":0},{"$f":"'Data Input - Proposed'!BT108","v":0},{"$f":"'Data Input - Proposed'!BU108","v":0},{"$f":"'Data Input - Proposed'!BV108","v":0},{"$f":"'Data Input - Proposed'!BW108","v":0},{"$f":"'Data Input - Proposed'!BX108","v":0},{"$f":"'Data Input - Proposed'!BY108","v":0},{"$f":"'Data Input - Proposed'!BZ108","v":0},{"$f":"'Data Input - Proposed'!CA108","v":0},{"$f":"'Data Input - Proposed'!CB108","v":0},{"$f":"'Data Input - Proposed'!CC108","v":0},{"$f":"'Data Input - Proposed'!CD108","v":0},{"$f":"'Data Input - Proposed'!CE108","v":0},{"$f":"'Data Input - Proposed'!CF108","v":0},{"$f":"'Data Input - Proposed'!CG108","v":0},{"$f":"'Data Input - Proposed'!CH108","v":0},{"$f":"'Data Input - Proposed'!CI108","v":0},{"$f":"'Data Input - Proposed'!CJ108","v":0},{"$f":"'Data Input - Proposed'!CK108","v":0},{"$f":"'Data Input - Proposed'!CL108","v":0},{"$f":"'Data Input - Proposed'!CM108","v":0},{"$f":"'Data Input - Proposed'!CN108","v":0},{"$f":"'Data Input - Proposed'!CO108","v":0},{"$f":"'Data Input - Proposed'!CP108","v":0},{"$f":"'Data Input - Proposed'!CQ108","v":0},{"$f":"'Data Input - Proposed'!CR108","v":0},{"$f":"'Data Input - Proposed'!CS108","v":0},{"$f":"'Data Input - Proposed'!CT108","v":0},{"$f":"'Data Input - Proposed'!CU108","v":0},{"$f":"'Data Input - Proposed'!CV108","v":0},{"$f":"'Data Input - Proposed'!CW108","v":0},{"$f":"'Data Input - Proposed'!CX108","v":0},{"$f":"'Data Input - Proposed'!CY108","v":0},{"$f":"'Data Input - Proposed'!CZ108","v":0},{"$f":"'Data Input - Proposed'!DA108","v":0},{"$f":"'Data Input - Proposed'!DB108","v":0},{"$f":"'Data Input - Proposed'!DC108","v":0}]
[null,{"$f":"'Data Input - Proposed'!D109","v":0},"Tonnes pa",{"$f":"'Data Input - Proposed'!H109","v":0},{"$f":"'Data Input - Proposed'!I109","v":0},{"$f":"'Data Input - Proposed'!J109","v":0},{"$f":"'Data Input - Proposed'!K109","v":0},{"$f":"'Data Input - Proposed'!L109","v":0},{"$f":"'Data Input - Proposed'!M109","v":0},{"$f":"'Data Input - Proposed'!N109","v":0},{"$f":"'Data Input - Proposed'!O109","v":0},{"$f":"'Data Input - Proposed'!P109","v":0},{"$f":"'Data Input - Proposed'!Q109","v":0},{"$f":"'Data Input - Proposed'!R109","v":0},{"$f":"'Data Input - Proposed'!S109","v":0},{"$f":"'Data Input - Proposed'!T109","v":0},{"$f":"'Data Input - Proposed'!U109","v":0},{"$f":"'Data Input - Proposed'!V109","v":0},{"$f":"'Data Input - Proposed'!W109","v":0},{"$f":"'Data Input - Proposed'!X109","v":0},{"$f":"'Data Input - Proposed'!Y109","v":0},{"$f":"'Data Input - Proposed'!Z109","v":0},{"$f":"'Data Input - Proposed'!AA109","v":0},{"$f":"'Data Input - Proposed'!AB109","v":0},{"$f":"'Data Input - Proposed'!AC109","v":0},{"$f":"'Data Input - Proposed'!AD109","v":0},{"$f":"'Data Input - Proposed'!AE109","v":0},{"$f":"'Data Input - Proposed'!AF109","v":0},{"$f":"'Data Input - Proposed'!AG109","v":0},{"$f":"'Data Input - Proposed'!AH109","v":0},{"$f":"'Data Input - Proposed'!AI109","v":0},{"$f":"'Data Input - Proposed'!AJ109","v":0},{"$f":"'Data Input - Proposed'!AK109","v":0},{"$f":"'Data Input - Proposed'!AL109","v":0},{"$f":"'Data Input - Proposed'!AM109","v":0},{"$f":"'Data Input - Proposed'!AN109","v":0},{"$f":"'Data Input - Proposed'!AO109","v":0},{"$f":"'Data Input - Proposed'!AP109","v":0},{"$f":"'Data Input - Proposed'!AQ109","v":0},{"$f":"'Data Input - Proposed'!AR109","v":0},{"$f":"'Data Input - Proposed'!AS109","v":0},{"$f":"'Data Input - Proposed'!AT109","v":0},{"$f":"'Data Input - Proposed'!AU109","v":0},{"$f":"'Data Input - Proposed'!AV109","v":0},{"$f":"'Data Input - Proposed'!AW109","v":0},{"$f":"'Data Input - Proposed'!AX109","v":0},{"$f":"'Data Input - Proposed'!AY109","v":0},{"$f":"'Data Input - Proposed'!AZ109","v":0},{"$f":"'Data Input - Proposed'!BA109","v":0},{"$f":"'Data Input - Proposed'!BB109","v":0},{"$f":"'Data Input - Proposed'!BC109","v":0},{"$f":"'Data Input - Proposed'!BD109","v":0},{"$f":"'Data Input - Proposed'!BE109","v":0},{"$f":"'Data Input - Proposed'!BF109","v":0},{"$f":"'Data Input - Proposed'!BG109","v":0},{"$f":"'Data Input - Proposed'!BH109","v":0},{"$f":"'Data Input - Proposed'!BI109","v":0},{"$f":"'Data Input - Proposed'!BJ109","v":0},{"$f":"'Data Input - Proposed'!BK109","v":0},{"$f":"'Data Input - Proposed'!BL109","v":0},{"$f":"'Data Input - Proposed'!BM109","v":0},{"$f":"'Data Input - Proposed'!BN109","v":0},{"$f":"'Data Input - Proposed'!BO109","v":0},{"$f":"'Data Input - Proposed'!BP109","v":0},{"$f":"'Data Input - Proposed'!BQ109","v":0},{"$f":"'Data Input - Proposed'!BR109","v":0},{"$f":"'Data Input - Proposed'!BS109","v":0},{"$f":"'Data Input - Proposed'!BT109","v":0},{"$f":"'Data Input - Proposed'!BU109","v":0},{"$f":"'Data Input - Proposed'!BV109","v":0},{"$f":"'Data Input - Proposed'!BW109","v":0},{"$f":"'Data Input - Proposed'!BX109","v":0},{"$f":"'Data Input - Proposed'!BY109","v":0},{"$f":"'Data Input - Proposed'!BZ109","v":0},{"$f":"'Data Input - Proposed'!CA109","v":0},{"$f":"'Data Input - Proposed'!CB109","v":0},{"$f":"'Data Input - Proposed'!CC109","v":0},{"$f":"'Data Input - Proposed'!CD109","v":0},{"$f":"'Data Input - Proposed'!CE109","v":0},{"$f":"'Data Input - Proposed'!CF109","v":0},{"$f":"'Data Input - Proposed'!CG109","v":0},{"$f":"'Data Input - Proposed'!CH109","v":0},{"$f":"'Data Input - Proposed'!CI109","v":0},{"$f":"'Data Input - Proposed'!CJ109","v":0},{"$f":"'Data Input - Proposed'!CK109","v":0},{"$f":"'Data Input - Proposed'!CL109","v":0},{"$f":"'Data Input - Proposed'!CM109","v":0},{"$f":"'Data Input - Proposed'!CN109","v":0},{"$f":"'Data Input - Proposed'!CO109","v":0},{"$f":"'Data Input - Proposed'!CP109","v":0},{"$f":"'Data Input - Proposed'!CQ109","v":0},{"$f":"'Data Input - Proposed'!CR109","v":0},{"$f":"'Data Input - Proposed'!CS109","v":0},{"$f":"'Data Input - Proposed'!CT109","v":0},{"$f":"'Data Input - Proposed'!CU109","v":0},{"$f":"'Data Input - Proposed'!CV109","v":0},{"$f":"'Data Input - Proposed'!CW109","v":0},{"$f":"'Data Input - Proposed'!CX109","v":0},{"$f":"'Data Input - Proposed'!CY109","v":0},{"$f":"'Data Input - Proposed'!CZ109","v":0},{"$f":"'Data Input - Proposed'!DA109","v":0},{"$f":"'Data Input - Proposed'!DB109","v":0},{"$f":"'Data Input - Proposed'!DC109","v":0}]
[null,{"$f":"'Data Input - Proposed'!D110","v":0},"Tonnes pa",{"$f":"'Data Input - Proposed'!H110","v":0},{"$f":"'Data Input - Proposed'!I110","v":0},{"$f":"'Data Input - Proposed'!J110","v":0},{"$f":"'Data Input - Proposed'!K110","v":0},{"$f":"'Data Input - Proposed'!L110","v":0},{"$f":"'Data Input - Proposed'!M110","v":0},{"$f":"'Data Input - Proposed'!N110","v":0},{"$f":"'Data Input - Proposed'!O110","v":0},{"$f":"'Data Input - Proposed'!P110","v":0},{"$f":"'Data Input - Proposed'!Q110","v":0},{"$f":"'Data Input - Proposed'!R110","v":0},{"$f":"'Data Input - Proposed'!S110","v":0},{"$f":"'Data Input - Proposed'!T110","v":0},{"$f":"'Data Input - Proposed'!U110","v":0},{"$f":"'Data Input - Proposed'!V110","v":0},{"$f":"'Data Input - Proposed'!W110","v":0},{"$f":"'Data Input - Proposed'!X110","v":0},{"$f":"'Data Input - Proposed'!Y110","v":0},{"$f":"'Data Input - Proposed'!Z110","v":0},{"$f":"'Data Input - Proposed'!AA110","v":0},{"$f":"'Data Input - Proposed'!AB110","v":0},{"$f":"'Data Input - Proposed'!AC110","v":0},{"$f":"'Data Input - Proposed'!AD110","v":0},{"$f":"'Data Input - Proposed'!AE110","v":0},{"$f":"'Data Input - Proposed'!AF110","v":0},{"$f":"'Data Input - Proposed'!AG110","v":0},{"$f":"'Data Input - Proposed'!AH110","v":0},{"$f":"'Data Input - Proposed'!AI110","v":0},{"$f":"'Data Input - Proposed'!AJ110","v":0},{"$f":"'Data Input - Proposed'!AK110","v":0},{"$f":"'Data Input - Proposed'!AL110","v":0},{"$f":"'Data Input - Proposed'!AM110","v":0},{"$f":"'Data Input - Proposed'!AN110","v":0},{"$f":"'Data Input - Proposed'!AO110","v":0},{"$f":"'Data Input - Proposed'!AP110","v":0},{"$f":"'Data Input - Proposed'!AQ110","v":0},{"$f":"'Data Input - Proposed'!AR110","v":0},{"$f":"'Data Input - Proposed'!AS110","v":0},{"$f":"'Data Input - Proposed'!AT110","v":0},{"$f":"'Data Input - Proposed'!AU110","v":0},{"$f":"'Data Input - Proposed'!AV110","v":0},{"$f":"'Data Input - Proposed'!AW110","v":0},{"$f":"'Data Input - Proposed'!AX110","v":0},{"$f":"'Data Input - Proposed'!AY110","v":0},{"$f":"'Data Input - Proposed'!AZ110","v":0},{"$f":"'Data Input - Proposed'!BA110","v":0},{"$f":"'Data Input - Proposed'!BB110","v":0},{"$f":"'Data Input - Proposed'!BC110","v":0},{"$f":"'Data Input - Proposed'!BD110","v":0},{"$f":"'Data Input - Proposed'!BE110","v":0},{"$f":"'Data Input - Proposed'!BF110","v":0},{"$f":"'Data Input - Proposed'!BG110","v":0},{"$f":"'Data Input - Proposed'!BH110","v":0},{"$f":"'Data Input - Proposed'!BI110","v":0},{"$f":"'Data Input - Proposed'!BJ110","v":0},{"$f":"'Data Input - Proposed'!BK110","v":0},{"$f":"'Data Input - Proposed'!BL110","v":0},{"$f":"'Data Input - Proposed'!BM110","v":0},{"$f":"'Data Input - Proposed'!BN110","v":0},{"$f":"'Data Input - Proposed'!BO110","v":0},{"$f":"'Data Input - Proposed'!BP110","v":0},{"$f":"'Data Input - Proposed'!BQ110","v":0},{"$f":"'Data Input - Proposed'!BR110","v":0},{"$f":"'Data Input - Proposed'!BS110","v":0},{"$f":"'Data Input - Proposed'!BT110","v":0},{"$f":"'Data Input - Proposed'!BU110","v":0},{"$f":"'Data Input - Proposed'!BV110","v":0},{"$f":"'Data Input - Proposed'!BW110","v":0},{"$f":"'Data Input - Proposed'!BX110","v":0},{"$f":"'Data Input - Proposed'!BY110","v":0},{"$f":"'Data Input - Proposed'!BZ110","v":0},{"$f":"'Data Input - Proposed'!CA110","v":0},{"$f":"'Data Input - Proposed'!CB110","v":0},{"$f":"'Data Input - Proposed'!CC110","v":0},{"$f":"'Data Input - Proposed'!CD110","v":0},{"$f":"'Data Input - Proposed'!CE110","v":0},{"$f":"'Data Input - Proposed'!CF110","v":0},{"$f":"'Data Input - Proposed'!CG110","v":0},{"$f":"'Data Input - Proposed'!CH110","v":0},{"$f":"'Data Input - Proposed'!CI110","v":0},{"$f":"'Data Input - Proposed'!CJ110","v":0},{"$f":"'Data Input - Proposed'!CK110","v":0},{"$f":"'Data Input - Proposed'!CL110","v":0},{"$f":"'Data Input - Proposed'!CM110","v":0},{"$f":"'Data Input - Proposed'!CN110","v":0},{"$f":"'Data Input - Proposed'!CO110","v":0},{"$f":"'Data Input - Proposed'!CP110","v":0},{"$f":"'Data Input - Proposed'!CQ110","v":0},{"$f":"'Data Input - Proposed'!CR110","v":0},{"$f":"'Data Input - Proposed'!CS110","v":0},{"$f":"'Data Input - Proposed'!CT110","v":0},{"$f":"'Data Input - Proposed'!CU110","v":0},{"$f":"'Data Input - Proposed'!CV110","v":0},{"$f":"'Data Input - Proposed'!CW110","v":0},{"$f":"'Data Input - Proposed'!CX110","v":0},{"$f":"'Data Input - Proposed'!CY110","v":0},{"$f":"'Data Input - Proposed'!CZ110","v":0},{"$f":"'Data Input - Proposed'!DA110","v":0},{"$f":"'Data Input - Proposed'!DB110","v":0},{"$f":"'Data Input - Proposed'!DC110","v":0}]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),D53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),E53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),F53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),G53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),H53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),I53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),J53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),K53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),L53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),M53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),N53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),O53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),P53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),R53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),S53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),T53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),U53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),V53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),W53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),X53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),D54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),E54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),F54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),G54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),H54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),I54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),J54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),K54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),L54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),M54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),N54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),O54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),P54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),R54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),S54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),T54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),U54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),V54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),W54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),X54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),D55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),E55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),F55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),G55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),H55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),I55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),J55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),K55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),L55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),M55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),N55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),O55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),P55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),R55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),S55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),T55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),U55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),V55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),W55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),X55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),D56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),E56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),F56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),G56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),H56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),I56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),J56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),K56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),L56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),M56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),N56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),O56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),P56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),R56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),S56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),T56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),U56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),V56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),W56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),X56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),D57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),E57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),F57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),G57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),H57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),I57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),J57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),K57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),L57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),M57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),N57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),O57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),P57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),R57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),S57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),T57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),U57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),V57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),W57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),X57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),D58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),E58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),F58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),G58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),H58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),I58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),J58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),K58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),L58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),M58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),N58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),O58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),P58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),R58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),S58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),T58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),U58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),V58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),W58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),X58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B61,4)=\"PM10\",LEFT(B62,4)=\"PM10\",LEFT(B63,4)=\"PM10\",LEFT(B64,4)=\"PM10\",LEFT(B65,4)=\"PM10\",LEFT(B66,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D69)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D69)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D69)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D69)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D69)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D69)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D69)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D69)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D69)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D69)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D69)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D69)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D69)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D69)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D69)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D69)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D69)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D69)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D69)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D69)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D69)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D69)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D69)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D69)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D69)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D69)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D69)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D69)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D69)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D69)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D69)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D69)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D69)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D69)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D69)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D69)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D69)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D69)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D69)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D69)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D69)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D69)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D69)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D69)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D69)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D69)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D69)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D69)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D69)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D69)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D69)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D69)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D69)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D69)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D69)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D69)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D69)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D69)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D69)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D69)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D69)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D69)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D69)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D69)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D69)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D69)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D69)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D69)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D69)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D69)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D69)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D69)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D69)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D69)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D69)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D69)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D69)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D69)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D69)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D69)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D69)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D69)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D69)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D69)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D69)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D69)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D69)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D69)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D69)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D69)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D69)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D69)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D69)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D69)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D69)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D69)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D69)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D69)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D69)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D69)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D61:D66)*D70","v":1000.6528084936269},{"$f":"SUM(E61:E66)*E70","v":1020.6658646634995},{"$f":"SUM(F61:F66)*F70","v":1041.0791819567694},{"$f":"SUM(G61:G66)*G70","v":1061.9007655959049},1083.1387809078228,1104.8015565259793,1126.8975876564991,1149.4355394096287,1172.4242501978215,1195.8727352017779,1219.7901899058136,1244.1859937039296,1269.0697135780083,1294.4511078495684,1320.34013000656,1346.7469326066907,1373.6818712588249,1401.1555086840015,1429.1786188576814,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ61:AJ66)*AJ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL61:BL66)*BL70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D71*D$7","v":1000.6528084936269},{"$f":"E71*E$7","v":986.1505938777774},{"$f":"F71*F$7","v":971.8585562853458},957.77364967251481,943.89287214102899,930.21326529840553,916.73191362741443,903.44594386469805,890.35252438839836,877.44886461465353,864.73221440284703,852.19986346947235,839.84914081049465,827.67741413208171,815.68208928958802,803.86060973466613,792.21045597039597,780.7291450143033,769.41422986916848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR71*BR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (not associated with fuel use)"]
[null,"Emissions","tCO2e",{"$f":"'Data Input - Proposed'!H117","v":0},{"$f":"'Data Input - Proposed'!I117","v":0},{"$f":"'Data Input - Proposed'!J117","v":0},{"$f":"'Data Input - Proposed'!K117","v":0},{"$f":"'Data Input - Proposed'!L117","v":0},{"$f":"'Data Input - Proposed'!M117","v":0},{"$f":"'Data Input - Proposed'!N117","v":0},{"$f":"'Data Input - Proposed'!O117","v":0},{"$f":"'Data Input - Proposed'!P117","v":0},{"$f":"'Data Input - Proposed'!Q117","v":0},{"$f":"'Data Input - Proposed'!R117","v":0},{"$f":"'Data Input - Proposed'!S117","v":0},{"$f":"'Data Input - Proposed'!T117","v":0},{"$f":"'Data Input - Proposed'!U117","v":0},{"$f":"'Data Input - Proposed'!V117","v":0},{"$f":"'Data Input - Proposed'!W117","v":0},{"$f":"'Data Input - Proposed'!X117","v":0},{"$f":"'Data Input - Proposed'!Y117","v":0},{"$f":"'Data Input - Proposed'!Z117","v":0},{"$f":"'Data Input - Proposed'!AA117","v":0},{"$f":"'Data Input - Proposed'!AB117","v":0},{"$f":"'Data Input - Proposed'!AC117","v":0},{"$f":"'Data Input - Proposed'!AD117","v":0},{"$f":"'Data Input - Proposed'!AE117","v":0},{"$f":"'Data Input - Proposed'!AF117","v":0},{"$f":"'Data Input - Proposed'!AG117","v":0},{"$f":"'Data Input - Proposed'!AH117","v":0},{"$f":"'Data Input - Proposed'!AI117","v":0},{"$f":"'Data Input - Proposed'!AJ117","v":0},{"$f":"'Data Input - Proposed'!AK117","v":0},{"$f":"'Data Input - Proposed'!AL117","v":0},{"$f":"'Data Input - Proposed'!AM117","v":0},{"$f":"'Data Input - Proposed'!AN117","v":0},{"$f":"'Data Input - Proposed'!AO117","v":0},{"$f":"'Data Input - Proposed'!AP117","v":0},{"$f":"'Data Input - Proposed'!AQ117","v":0},{"$f":"'Data Input - Proposed'!AR117","v":0},{"$f":"'Data Input - Proposed'!AS117","v":0},{"$f":"'Data Input - Proposed'!AT117","v":0},{"$f":"'Data Input - Proposed'!AU117","v":0},{"$f":"'Data Input - Proposed'!AV117","v":0},{"$f":"'Data Input - Proposed'!AW117","v":0},{"$f":"'Data Input - Proposed'!AX117","v":0},{"$f":"'Data Input - Proposed'!AY117","v":0},{"$f":"'Data Input - Proposed'!AZ117","v":0},{"$f":"'Data Input - Proposed'!BA117","v":0},{"$f":"'Data Input - Proposed'!BB117","v":0},{"$f":"'Data Input - Proposed'!BC117","v":0},{"$f":"'Data Input - Proposed'!BD117","v":0},{"$f":"'Data Input - Proposed'!BE117","v":0},{"$f":"'Data Input - Proposed'!BF117","v":0},{"$f":"'Data Input - Proposed'!BG117","v":0},{"$f":"'Data Input - Proposed'!BH117","v":0},{"$f":"'Data Input - Proposed'!BI117","v":0},{"$f":"'Data Input - Proposed'!BJ117","v":0},{"$f":"'Data Input - Proposed'!BK117","v":0},{"$f":"'Data Input - Proposed'!BL117","v":0},{"$f":"'Data Input - Proposed'!BM117","v":0},{"$f":"'Data Input - Proposed'!BN117","v":0},{"$f":"'Data Input - Proposed'!BO117","v":0},{"$f":"'Data Input - Proposed'!BP117","v":0},{"$f":"'Data Input - Proposed'!BQ117","v":0},{"$f":"'Data Input - Proposed'!BR117","v":0},{"$f":"'Data Input - Proposed'!BS117","v":0},{"$f":"'Data Input - Proposed'!BT117","v":0},{"$f":"'Data Input - Proposed'!BU117","v":0},{"$f":"'Data Input - Proposed'!BV117","v":0},{"$f":"'Data Input - Proposed'!BW117","v":0},{"$f":"'Data Input - Proposed'!BX117","v":0},{"$f":"'Data Input - Proposed'!BY117","v":0},{"$f":"'Data Input - Proposed'!BZ117","v":0},{"$f":"'Data Input - Proposed'!CA117","v":0},{"$f":"'Data Input - Proposed'!CB117","v":0},{"$f":"'Data Input - Proposed'!CC117","v":0},{"$f":"'Data Input - Proposed'!CD117","v":0},{"$f":"'Data Input - Proposed'!CE117","v":0},{"$f":"'Data Input - Proposed'!CF117","v":0},{"$f":"'Data Input - Proposed'!CG117","v":0},{"$f":"'Data Input - Proposed'!CH117","v":0},{"$f":"'Data Input - Proposed'!CI117","v":0},{"$f":"'Data Input - Proposed'!CJ117","v":0},{"$f":"'Data Input - Proposed'!CK117","v":0},{"$f":"'Data Input - Proposed'!CL117","v":0},{"$f":"'Data Input - Proposed'!CM117","v":0},{"$f":"'Data Input - Proposed'!CN117","v":0},{"$f":"'Data Input - Proposed'!CO117","v":0},{"$f":"'Data Input - Proposed'!CP117","v":0},{"$f":"'Data Input - Proposed'!CQ117","v":0},{"$f":"'Data Input - Proposed'!CR117","v":0},{"$f":"'Data Input - Proposed'!CS117","v":0},{"$f":"'Data Input - Proposed'!CT117","v":0},{"$f":"'Data Input - Proposed'!CU117","v":0},{"$f":"'Data Input - Proposed'!CV117","v":0},{"$f":"'Data Input - Proposed'!CW117","v":0},{"$f":"'Data Input - Proposed'!CX117","v":0},{"$f":"'Data Input - Proposed'!CY117","v":0},{"$f":"'Data Input - Proposed'!CZ117","v":0},{"$f":"'Data Input - Proposed'!DA117","v":0},{"$f":"'Data Input - Proposed'!DB117","v":0},{"$f":"'Data Input - Proposed'!DC117","v":0}]
[null,"Unit value","£000s",{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":277.52427701677743},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":281.75053504241367},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":286.04115232732352},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":290.39710896174978},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":294.81939996116728},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":299.30903549357089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":303.86704111022425},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":308.49445797992308},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":313.19234312682551},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":317.96176967190405},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":322.80382707807519},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":327.71962139906111},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":332.71027553204169},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":337.77692947415403},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":342.92074058289751},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":348.14288384050508},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":353.44455212234016},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":358.82695646938089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":364.20936081642157},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":369.6725012286679},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":375.21758874709786},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":380.84585257830429},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":386.55854036697883},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":392.35691847248347},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":398.2422722495707},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":404.21590633331419},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":410.27914492831383},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":416.43333210223847},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":422.67983208377206},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":429.02002956502855},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":435.45533000850395},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":441.98715995863148},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":448.61696735801092},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":455.34622186838101},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":462.17641519640665},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":469.10906142435272},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":476.14569734571796},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":483.28788280590368},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":490.5372010479922},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":497.89525906371205},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":505.36368794966768},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":512.94414326891263},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":520.6383054179463},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Proposed!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0}]
[null,"Total value","£000s",{"$f":"IFERROR(D75*D76,0)","v":0},{"$f":"IFERROR(E75*E76,0)","v":0},{"$f":"IFERROR(F75*F76,0)","v":0},{"$f":"IFERROR(G75*G76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BS75*BS76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (associated with fuel use)"]
[null,"Elec","tCO2e",{"$f":"'Data Input - Proposed'!H120","v":0},{"$f":"'Data Input - Proposed'!I120","v":0},{"$f":"'Data Input - Proposed'!J120","v":0},{"$f":"'Data Input - Proposed'!K120","v":0},{"$f":"'Data Input - Proposed'!L120","v":0},{"$f":"'Data Input - Proposed'!M120","v":0},{"$f":"'Data Input - Proposed'!N120","v":0},{"$f":"'Data Input - Proposed'!O120","v":0},{"$f":"'Data Input - Proposed'!P120","v":0},{"$f":"'Data Input - Proposed'!Q120","v":0},{"$f":"'Data Input - Proposed'!R120","v":0},{"$f":"'Data Input - Proposed'!S120","v":0},{"$f":"'Data Input - Proposed'!T120","v":0},{"$f":"'Data Input - Proposed'!U120","v":0},{"$f":"'Data Input - Proposed'!V120","v":0},{"$f":"'Data Input - Proposed'!W120","v":0},{"$f":"'Data Input - Proposed'!X120","v":0},{"$f":"'Data Input - Proposed'!Y120","v":0},{"$f":"'Data Input - Proposed'!Z120","v":0},{"$f":"'Data Input - Proposed'!AA120","v":0},{"$f":"'Data Input - Proposed'!AB120","v":0},{"$f":"'Data Input - Proposed'!AC120","v":0},{"$f":"'Data Input - Proposed'!AD120","v":0},{"$f":"'Data Input - Proposed'!AE120","v":0},{"$f":"'Data Input - Proposed'!AF120","v":0},{"$f":"'Data Input - Proposed'!AG120","v":0},{"$f":"'Data Input - Proposed'!AH120","v":13.432348367899397},{"$f":"'Data Input - Proposed'!AI120","v":0},{"$f":"'Data Input - Proposed'!AJ120","v":0},{"$f":"'Data Input - Proposed'!AK120","v":0},{"$f":"'Data Input - Proposed'!AL120","v":0},{"$f":"'Data Input - Proposed'!AM120","v":0},{"$f":"'Data Input - Proposed'!AN120","v":0},{"$f":"'Data Input - Proposed'!AO120","v":0},{"$f":"'Data Input - Proposed'!AP120","v":0},{"$f":"'Data Input - Proposed'!AQ120","v":0},{"$f":"'Data Input - Proposed'!AR120","v":0},{"$f":"'Data Input - Proposed'!AS120","v":0},{"$f":"'Data Input - Proposed'!AT120","v":0},{"$f":"'Data Input - Proposed'!AU120","v":0},{"$f":"'Data Input - Proposed'!AV120","v":0},{"$f":"'Data Input - Proposed'!AW120","v":0},{"$f":"'Data Input - Proposed'!AX120","v":0},{"$f":"'Data Input - Proposed'!AY120","v":0},{"$f":"'Data Input - Proposed'!AZ120","v":0},{"$f":"'Data Input - Proposed'!BA120","v":0},{"$f":"'Data Input - Proposed'!BB120","v":0},{"$f":"'Data Input - Proposed'!BC120","v":0},{"$f":"'Data Input - Proposed'!BD120","v":0},{"$f":"'Data Input - Proposed'!BE120","v":0},{"$f":"'Data Input - Proposed'!BF120","v":0},{"$f":"'Data Input - Proposed'!BG120","v":0},{"$f":"'Data Input - Proposed'!BH120","v":0},{"$f":"'Data Input - Proposed'!BI120","v":0},{"$f":"'Data Input - Proposed'!BJ120","v":0},{"$f":"'Data Input - Proposed'!BK120","v":0},{"$f":"'Data Input - Proposed'!BL120","v":0},{"$f":"'Data Input - Proposed'!BM120","v":0},{"$f":"'Data Input - Proposed'!BN120","v":0},{"$f":"'Data Input - Proposed'!BO120","v":0},{"$f":"'Data Input - Proposed'!BP120","v":0},{"$f":"'Data Input - Proposed'!BQ120","v":0},{"$f":"'Data Input - Proposed'!BR120","v":0},{"$f":"'Data Input - Proposed'!BS120","v":0},{"$f":"'Data Input - Proposed'!BT120","v":0},{"$f":"'Data Input - Proposed'!BU120","v":0},{"$f":"'Data Input - Proposed'!BV120","v":0},{"$f":"'Data Input - Proposed'!BW120","v":0},{"$f":"'Data Input - Proposed'!BX120","v":0},{"$f":"'Data Input - Proposed'!BY120","v":0},{"$f":"'Data Input - Proposed'!BZ120","v":0},{"$f":"'Data Input - Proposed'!CA120","v":0},{"$f":"'Data Input - Proposed'!CB120","v":0},{"$f":"'Data Input - Proposed'!CC120","v":0},{"$f":"'Data Input - Proposed'!CD120","v":0},{"$f":"'Data Input - Proposed'!CE120","v":0},{"$f":"'Data Input - Proposed'!CF120","v":0},{"$f":"'Data Input - Proposed'!CG120","v":0},{"$f":"'Data Input - Proposed'!CH120","v":0},{"$f":"'Data Input - Proposed'!CI120","v":0},{"$f":"'Data Input - Proposed'!CJ120","v":0},{"$f":"'Data Input - Proposed'!CK120","v":0},{"$f":"'Data Input - Proposed'!CL120","v":0},{"$f":"'Data Input - Proposed'!CM120","v":0},{"$f":"'Data Input - Proposed'!CN120","v":0},{"$f":"'Data Input - Proposed'!CO120","v":0},{"$f":"'Data Input - Proposed'!CP120","v":0},{"$f":"'Data Input - Proposed'!CQ120","v":0},{"$f":"'Data Input - Proposed'!CR120","v":0},{"$f":"'Data Input - Proposed'!CS120","v":0},{"$f":"'Data Input - Proposed'!CT120","v":0},{"$f":"'Data Input - Proposed'!CU120","v":0},{"$f":"'Data Input - Proposed'!CV120","v":0},{"$f":"'Data Input - Proposed'!CW120","v":0},{"$f":"'Data Input - Proposed'!CX120","v":0},{"$f":"'Data Input - Proposed'!CY120","v":0},{"$f":"'Data Input - Proposed'!CZ120","v":0},{"$f":"'Data Input - Proposed'!DA120","v":0},{"$f":"'Data Input - Proposed'!DB120","v":0},{"$f":"'Data Input - Proposed'!DC120","v":0}]
[null,"Non-elec","tCO2e",{"$f":"'Data Input - Proposed'!H128-'Data Input - Proposed'!H120","v":0},{"$f":"'Data Input - Proposed'!I128-'Data Input - Proposed'!I120","v":0},{"$f":"'Data Input - Proposed'!J128-'Data Input - Proposed'!J120","v":0},{"$f":"'Data Input - Proposed'!K128-'Data Input - Proposed'!K120","v":0},{"$f":"'Data Input - Proposed'!L128-'Data Input - Proposed'!L120","v":0},{"$f":"'Data Input - Proposed'!M128-'Data Input - Proposed'!M120","v":0},{"$f":"'Data Input - Proposed'!N128-'Data Input - Proposed'!N120","v":0},{"$f":"'Data Input - Proposed'!O128-'Data Input - Proposed'!O120","v":0},{"$f":"'Data Input - Proposed'!P128-'Data Input - Proposed'!P120","v":0},{"$f":"'Data Input - Proposed'!Q128-'Data Input - Proposed'!Q120","v":0},{"$f":"'Data Input - Proposed'!R128-'Data Input - Proposed'!R120","v":0},{"$f":"'Data Input - Proposed'!S128-'Data Input - Proposed'!S120","v":0},{"$f":"'Data Input - Proposed'!T128-'Data Input - Proposed'!T120","v":0},{"$f":"'Data Input - Proposed'!U128-'Data Input - Proposed'!U120","v":0},{"$f":"'Data Input - Proposed'!V128-'Data Input - Proposed'!V120","v":0},{"$f":"'Data Input - Proposed'!W128-'Data Input - Proposed'!W120","v":0},{"$f":"'Data Input - Proposed'!X128-'Data Input - Proposed'!X120","v":0},{"$f":"'Data Input - Proposed'!Y128-'Data Input - Proposed'!Y120","v":0},{"$f":"'Data Input - Proposed'!Z128-'Data Input - Proposed'!Z120","v":0},{"$f":"'Data Input - Proposed'!AA128-'Data Input - Proposed'!AA120","v":0},{"$f":"'Data Input - Proposed'!AB128-'Data Input - Proposed'!AB120","v":0},{"$f":"'Data Input - Proposed'!AC128-'Data Input - Proposed'!AC120","v":0},{"$f":"'Data Input - Proposed'!AD128-'Data Input - Proposed'!AD120","v":0},{"$f":"'Data Input - Proposed'!AE128-'Data Input - Proposed'!AE120","v":0},{"$f":"'Data Input - Proposed'!AF128-'Data Input - Proposed'!AF120","v":0},{"$f":"'Data Input - Proposed'!AG128-'Data Input - Proposed'!AG120","v":0},{"$f":"'Data Input - Proposed'!AH128-'Data Input - Proposed'!AH120","v":0},{"$f":"'Data Input - Proposed'!AI128-'Data Input - Proposed'!AI120","v":0},{"$f":"'Data Input - Proposed'!AJ128-'Data Input - Proposed'!AJ120","v":0},{"$f":"'Data Input - Proposed'!AK128-'Data Input - Proposed'!AK120","v":0},{"$f":"'Data Input - Proposed'!AL128-'Data Input - Proposed'!AL120","v":0},{"$f":"'Data Input - Proposed'!AM128-'Data Input - Proposed'!AM120","v":0},{"$f":"'Data Input - Proposed'!AN128-'Data Input - Proposed'!AN120","v":0},{"$f":"'Data Input - Proposed'!AO128-'Data Input - Proposed'!AO120","v":0},{"$f":"'Data Input - Proposed'!AP128-'Data Input - Proposed'!AP120","v":0},{"$f":"'Data Input - Proposed'!AQ128-'Data Input - Proposed'!AQ120","v":0},{"$f":"'Data Input - Proposed'!AR128-'Data Input - Proposed'!AR120","v":0},{"$f":"'Data Input - Proposed'!AS128-'Data Input - Proposed'!AS120","v":0},{"$f":"'Data Input - Proposed'!AT128-'Data Input - Proposed'!AT120","v":0},{"$f":"'Data Input - Proposed'!AU128-'Data Input - Proposed'!AU120","v":0},{"$f":"'Data Input - Proposed'!AV128-'Data Input - Proposed'!AV120","v":0},{"$f":"'Data Input - Proposed'!AW128-'Data Input - Proposed'!AW120","v":0},{"$f":"'Data Input - Proposed'!AX128-'Data Input - Proposed'!AX120","v":0},{"$f":"'Data Input - Proposed'!AY128-'Data Input - Proposed'!AY120","v":0},{"$f":"'Data Input - Proposed'!AZ128-'Data Input - Proposed'!AZ120","v":0},{"$f":"'Data Input - Proposed'!BA128-'Data Input - Proposed'!BA120","v":0},{"$f":"'Data Input - Proposed'!BB128-'Data Input - Proposed'!BB120","v":0},{"$f":"'Data Input - Proposed'!BC128-'Data Input - Proposed'!BC120","v":0},{"$f":"'Data Input - Proposed'!BD128-'Data Input - Proposed'!BD120","v":0},{"$f":"'Data Input - Proposed'!BE128-'Data Input - Proposed'!BE120","v":0},{"$f":"'Data Input - Proposed'!BF128-'Data Input - Proposed'!BF120","v":0},{"$f":"'Data Input - Proposed'!BG128-'Data Input - Proposed'!BG120","v":0},{"$f":"'Data Input - Proposed'!BH128-'Data Input - Proposed'!BH120","v":0},{"$f":"'Data Input - Proposed'!BI128-'Data Input - Proposed'!BI120","v":0},{"$f":"'Data Input - Proposed'!BJ128-'Data Input - Proposed'!BJ120","v":0},{"$f":"'Data Input - Proposed'!BK128-'Data Input - Proposed'!BK120","v":0},{"$f":"'Data Input - Proposed'!BL128-'Data Input - Proposed'!BL120","v":0},{"$f":"'Data Input - Proposed'!BM128-'Data Input - Proposed'!BM120","v":0},{"$f":"'Data Input - Proposed'!BN128-'Data Input - Proposed'!BN120","v":0},{"$f":"'Data Input - Proposed'!BO128-'Data Input - Proposed'!BO120","v":0},{"$f":"'Data Input - Proposed'!BP128-'Data Input - Proposed'!BP120","v":0},{"$f":"'Data Input - Proposed'!BQ128-'Data Input - Proposed'!BQ120","v":0},{"$f":"'Data Input - Proposed'!BR128-'Data Input - Proposed'!BR120","v":0},{"$f":"'Data Input - Proposed'!BS128-'Data Input - Proposed'!BS120","v":0},{"$f":"'Data Input - Proposed'!BT128-'Data Input - Proposed'!BT120","v":0},{"$f":"'Data Input - Proposed'!BU128-'Data Input - Proposed'!BU120","v":0},{"$f":"'Data Input - Proposed'!BV128-'Data Input - Proposed'!BV120","v":0},{"$f":"'Data Input - Proposed'!BW128-'Data Input - Proposed'!BW120","v":0},{"$f":"'Data Input - Proposed'!BX128-'Data Input - Proposed'!BX120","v":0},{"$f":"'Data Input - Proposed'!BY128-'Data Input - Proposed'!BY120","v":0},{"$f":"'Data Input - Proposed'!BZ128-'Data Input - Proposed'!BZ120","v":0},{"$f":"'Data Input - Proposed'!CA128-'Data Input - Proposed'!CA120","v":0},{"$f":"'Data Input - Proposed'!CB128-'Data Input - Proposed'!CB120","v":0},{"$f":"'Data Input - Proposed'!CC128-'Data Input - Proposed'!CC120","v":0},{"$f":"'Data Input - Proposed'!CD128-'Data Input - Proposed'!CD120","v":0},{"$f":"'Data Input - Proposed'!CE128-'Data Input - Proposed'!CE120","v":0},{"$f":"'Data Input - Proposed'!CF128-'Data Input - Proposed'!CF120","v":0},{"$f":"'Data Input - Proposed'!CG128-'Data Input - Proposed'!CG120","v":0},{"$f":"'Data Input - Proposed'!CH128-'Data Input - Proposed'!CH120","v":0},{"$f":"'Data Input - Proposed'!CI128-'Data Input - Proposed'!CI120","v":0},{"$f":"'Data Input - Proposed'!CJ128-'Data Input - Proposed'!CJ120","v":0},{"$f":"'Data Input - Proposed'!CK128-'Data Input - Proposed'!CK120","v":0},{"$f":"'Data Input - Proposed'!CL128-'Data Input - Proposed'!CL120","v":0},{"$f":"'Data Input - Proposed'!CM128-'Data Input - Proposed'!CM120","v":0},{"$f":"'Data Input - Proposed'!CN128-'Data Input - Proposed'!CN120","v":0},{"$f":"'Data Input - Proposed'!CO128-'Data Input - Proposed'!CO120","v":0},{"$f":"'Data Input - Proposed'!CP128-'Data Input - Proposed'!CP120","v":0},{"$f":"'Data Input - Proposed'!CQ128-'Data Input - Proposed'!CQ120","v":0},{"$f":"'Data Input - Proposed'!CR128-'Data Input - Proposed'!CR120","v":0},{"$f":"'Data Input - Proposed'!CS128-'Data Input - Proposed'!CS120","v":0},{"$f":"'Data Input - Proposed'!CT128-'Data Input - Proposed'!CT120","v":0},{"$f":"'Data Input - Proposed'!CU128-'Data Input - Proposed'!CU120","v":0},{"$f":"'Data Input - Proposed'!CV128-'Data Input - Proposed'!CV120","v":0},{"$f":"'Data Input - Proposed'!CW128-'Data Input - Proposed'!CW120","v":0},{"$f":"'Data Input - Proposed'!CX128-'Data Input - Proposed'!CX120","v":0},{"$f":"'Data Input - Proposed'!CY128-'Data Input - Proposed'!CY120","v":0},{"$f":"'Data Input - Proposed'!CZ128-'Data Input - Proposed'!CZ120","v":0},{"$f":"'Data Input - Proposed'!DA128-'Data Input - Proposed'!DA120","v":0},{"$f":"'Data Input - Proposed'!DB128-'Data Input - Proposed'!DB120","v":0},{"$f":"'Data Input - Proposed'!DC128-'Data Input - Proposed'!DC120","v":0}]
[null,"Value elec","£000s",{"$f":"HLOOKUP(Calc_Proposed!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":277.52427701677743},{"$f":"HLOOKUP(Calc_Proposed!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":281.75053504241367},{"$f":"HLOOKUP(Calc_Proposed!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":286.04115232732352},{"$f":"HLOOKUP(Calc_Proposed!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":290.39710896174978},{"$f":"HLOOKUP(Calc_Proposed!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":294.81939996116728},{"$f":"HLOOKUP(Calc_Proposed!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":299.30903549357089},{"$f":"HLOOKUP(Calc_Proposed!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":303.86704111022425},{"$f":"HLOOKUP(Calc_Proposed!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":308.49445797992308},{"$f":"HLOOKUP(Calc_Proposed!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":313.19234312682551},{"$f":"HLOOKUP(Calc_Proposed!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":317.96176967190405},{"$f":"HLOOKUP(Calc_Proposed!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":322.80382707807519},{"$f":"HLOOKUP(Calc_Proposed!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":327.71962139906111},{"$f":"HLOOKUP(Calc_Proposed!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":332.71027553204169},{"$f":"HLOOKUP(Calc_Proposed!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":337.77692947415403},{"$f":"HLOOKUP(Calc_Proposed!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":342.92074058289751},{"$f":"HLOOKUP(Calc_Proposed!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":348.14288384050508},{"$f":"HLOOKUP(Calc_Proposed!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":353.44455212234016},{"$f":"HLOOKUP(Calc_Proposed!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":358.82695646938089},{"$f":"HLOOKUP(Calc_Proposed!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":364.20936081642157},{"$f":"HLOOKUP(Calc_Proposed!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":369.6725012286679},{"$f":"HLOOKUP(Calc_Proposed!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":375.21758874709786},{"$f":"HLOOKUP(Calc_Proposed!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":380.84585257830429},{"$f":"HLOOKUP(Calc_Proposed!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":386.55854036697883},{"$f":"HLOOKUP(Calc_Proposed!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":392.35691847248347},{"$f":"HLOOKUP(Calc_Proposed!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":398.2422722495707},{"$f":"HLOOKUP(Calc_Proposed!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":404.21590633331419},{"$f":"HLOOKUP(Calc_Proposed!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":410.27914492831383},{"$f":"HLOOKUP(Calc_Proposed!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":416.43333210223847},{"$f":"HLOOKUP(Calc_Proposed!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":422.67983208377206},{"$f":"HLOOKUP(Calc_Proposed!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":429.02002956502855},{"$f":"HLOOKUP(Calc_Proposed!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":435.45533000850395},{"$f":"HLOOKUP(Calc_Proposed!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":441.98715995863148},{"$f":"HLOOKUP(Calc_Proposed!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":448.61696735801092},{"$f":"HLOOKUP(Calc_Proposed!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":455.34622186838101},{"$f":"HLOOKUP(Calc_Proposed!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":462.17641519640665},{"$f":"HLOOKUP(Calc_Proposed!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":469.10906142435272},{"$f":"HLOOKUP(Calc_Proposed!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":476.14569734571796},{"$f":"HLOOKUP(Calc_Proposed!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":483.28788280590368},{"$f":"HLOOKUP(Calc_Proposed!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":490.5372010479922},{"$f":"HLOOKUP(Calc_Proposed!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":497.89525906371205},{"$f":"HLOOKUP(Calc_Proposed!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":505.36368794966768},{"$f":"HLOOKUP(Calc_Proposed!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":512.94414326891263},{"$f":"HLOOKUP(Calc_Proposed!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":520.6383054179463},{"$f":"HLOOKUP(Calc_Proposed!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Proposed!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"Value non-elec","£000s",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":277.52427701677743},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":281.75053504241367},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":286.04115232732352},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":290.39710896174978},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":294.81939996116728},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":299.30903549357089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":303.86704111022425},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":308.49445797992308},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":313.19234312682551},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":317.96176967190405},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":322.80382707807519},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":327.71962139906111},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":332.71027553204169},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":337.77692947415403},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":342.92074058289751},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":348.14288384050508},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":353.44455212234016},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":358.82695646938089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":364.20936081642157},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":369.6725012286679},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":375.21758874709786},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":380.84585257830429},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":386.55854036697883},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":392.35691847248347},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":398.2422722495707},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":404.21590633331419},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":410.27914492831383},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":416.43333210223847},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":422.67983208377206},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":429.02002956502855},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":435.45533000850395},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":441.98715995863148},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":448.61696735801092},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":455.34622186838101},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":462.17641519640665},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":469.10906142435272},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":476.14569734571796},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":483.28788280590368},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":490.5372010479922},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":497.89525906371205},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":505.36368794966768},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":512.94414326891263},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":520.6383054179463},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Proposed!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Proposed!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}}]
[null,"Total value elec","£000s",{"$f":"IFERROR(D80*D82,0)","v":0},{"$f":"IFERROR(E80*E82,0)","v":0},{"$f":"IFERROR(F80*F82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5511.0124027609963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BR80*BR82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total value non-elec","£000s",{"$f":"IFERROR(D81*D83,0)","v":0},{"$f":"IFERROR(E81*E83,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted total GHG","£000s",{"$f":"SUM(D84:D85,D77)*D$7/1000","v":0},{"$f":"SUM(E84:E85,E77)*E$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2531094744520606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ84:BQ85,BQ77)*BQ$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SENSITIVITY ANALYSIS"]
[]
[null,"Low values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - Proposed'!H84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!I84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!J84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!K84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!L84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!M84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!N84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!O84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!P84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!R84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!S84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!T84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!U84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!V84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!W84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!X84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":73.166361794621778},{"$f":"IFERROR('Data Input - Proposed'!AI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!AZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - Proposed'!H85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!I85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!J85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!K85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!L85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!M85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!N85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!O85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!P85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!R85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!S85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!T85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!U85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!V85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!W85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!X85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!AZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - Proposed'!H86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!I86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!J86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!K86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!L86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!M86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!N86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!O86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!P86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!R86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!S86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!T86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!U86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!V86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!W86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!X86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!AZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - Proposed'!H87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!I87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!J87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!K87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!L87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!M87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!N87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!O87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!P87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!R87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!S87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!T87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!U87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!V87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!W87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!X87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!AZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - Proposed'!H88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!I88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!J88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!K88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!L88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!M88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!N88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!O88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!P88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!R88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!S88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!T88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!U88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!V88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!W88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!X88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!AZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - Proposed'!H89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!I89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!J89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!K89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!L89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!M89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!N89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!O89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!P89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!R89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!S89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!T89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!U89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!V89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!W89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!X89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!AZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!BZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!CZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Proposed'!DC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D94:D99)*D$7","v":0},{"$f":"SUM(E94:E99)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.913164936456951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL94:BL99)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B61","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),D53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),E53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),F53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),G53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),H53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),I53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),J53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),K53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),L53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),M53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),N53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),O53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),P53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),R53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),S53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),T53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),U53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),V53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),W53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),X53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),D54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),E54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),F54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),G54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),H54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),I54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),J54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),K54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),L54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),M54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),N54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),O54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),P54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),R54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),S54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),T54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),U54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),V54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),W54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),X54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),D55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),E55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),F55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),G55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),H55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),I55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),J55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),K55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),L55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),M55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),N55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),O55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),P55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),R55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),S55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),T55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),U55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),V55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),W55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),X55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),D56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),E56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),F56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),G56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),H56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),I56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),J56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),K56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),L56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),M56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),N56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),O56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),P56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),R56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),S56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),T56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),U56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),V56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),W56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),X56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),D57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),E57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),F57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),G57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),H57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),I57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),J57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),K57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),L57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),M57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),N57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),O57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),P57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),R57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),S57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),T57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),U57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),V57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),W57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),X57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),D58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),E58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),F58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),G58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),H58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),I58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),J58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),K58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),L58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),M58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),N58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),O58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),P58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),R58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),S58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),T58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),U58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),V58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),W58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),X58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B104,4)=\"PM10\",LEFT(B105,4)=\"PM10\",LEFT(B106,4)=\"PM10\",LEFT(B107,4)=\"PM10\",LEFT(B108,4)=\"PM10\",LEFT(B109,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D112)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D112)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D112)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D112)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D112)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D112)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D112)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D112)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D112)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D112)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D112)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D112)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D112)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D112)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D112)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D112)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D112)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D112)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D112)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D112)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D112)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D112)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D112)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D112)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D112)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D112)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D112)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D112)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D112)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D112)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D112)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D112)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D112)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D112)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D112)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D112)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D112)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D112)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D112)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D112)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D112)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D112)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D112)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D112)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D112)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D112)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D112)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D112)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D112)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D112)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D112)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D112)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D112)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D112)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D112)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D112)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D112)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D112)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D112)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D112)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D112)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D112)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D112)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D112)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D112)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D112)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D112)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D112)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D112)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D112)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D112)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D112)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D112)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D112)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D112)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D112)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D112)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D112)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D112)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D112)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D112)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D112)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D112)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D112)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D112)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D112)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D112)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D112)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D112)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D112)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D112)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D112)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D112)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D112)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D112)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D112)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D112)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D112)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D112)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D112)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D104:D109)*D113","v":139.16432081991789},{"$f":"SUM(E104:E109)*E113","v":141.94760723631626},{"$f":"SUM(F104:F109)*F113","v":144.78655938104257},147.6822905686634,150.6359363800367,153.64865510763744,156.7216282097902,159.85606077398594,163.05318198946568,166.314245629255,169.64053054184012,173.03334115267688,176.49400797573045,180.02388813524504,183.62436589794996,187.29685321590892,191.04279028022711,194.86364608583168,198.7609190075483,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ104:AJ109)*AJ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL104:BL109)*BL113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D114*D$7","v":139.16432081991789},{"$f":"E114*E$7","v":137.14744660513648},{"$f":"F114*F$7","v":135.15980245143885},{"$f":"G114*G$7","v":133.20096473475132},131.27051597047961,129.36804472453065,127.49314552562441,125.64541877887621,123.82447068063165,122.02991313453555,120.26136366881767,118.51844535477682,116.80078672644676,115.10802170142578,113.43978950285441,111.79573458252317,110.17550654509532,108.57876007342729,107.00515485497182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS114*BS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!D$75,0)","v":0},{"$f":"E80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!E$75,0)","v":0},{"$f":"F80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!F$75,0)","v":0},{"$f":"G80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!G$75,0)","v":0},{"$f":"H80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!H$75,0)","v":0},{"$f":"I80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!I$75,0)","v":0},{"$f":"J80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!J$75,0)","v":0},{"$f":"K80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!K$75,0)","v":0},{"$f":"L80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!L$75,0)","v":0},{"$f":"M80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!M$75,0)","v":0},{"$f":"N80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!N$75,0)","v":0},{"$f":"O80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!O$75,0)","v":0},{"$f":"P80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!P$75,0)","v":0},{"$f":"Q80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!Q$75,0)","v":0},{"$f":"R80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!R$75,0)","v":0},{"$f":"S80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!S$75,0)","v":0},{"$f":"T80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!T$75,0)","v":0},{"$f":"U80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!U$75,0)","v":0},{"$f":"V80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!V$75,0)","v":0},{"$f":"W80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!W$75,0)","v":0},{"$f":"X80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!X$75,0)","v":0},{"$f":"Y80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!Y$75,0)","v":0},{"$f":"Z80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!Z$75,0)","v":0},{"$f":"AA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AA$75,0)","v":0},{"$f":"AB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AB$75,0)","v":0},{"$f":"AC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AC$75,0)","v":0},{"$f":"AD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AD$75,0)","v":13.432348367899397},{"$f":"AE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AE$75,0)","v":0},{"$f":"AF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AF$75,0)","v":0},{"$f":"AG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AG$75,0)","v":0},{"$f":"AH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AH$75,0)","v":0},{"$f":"AI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AI$75,0)","v":0},{"$f":"AJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AJ$75,0)","v":0},{"$f":"AK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AK$75,0)","v":0},{"$f":"AL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AL$75,0)","v":0},{"$f":"AM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AM$75,0)","v":0},{"$f":"AN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AN$75,0)","v":0},{"$f":"AO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AO$75,0)","v":0},{"$f":"AP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AP$75,0)","v":0},{"$f":"AQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AQ$75,0)","v":0},{"$f":"AR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AR$75,0)","v":0},{"$f":"AS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AS$75,0)","v":0},{"$f":"AT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AT$75,0)","v":0},{"$f":"AU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AU$75,0)","v":0},{"$f":"AV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AV$75,0)","v":0},{"$f":"AW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AW$75,0)","v":0},{"$f":"AX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AX$75,0)","v":0},{"$f":"AY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AY$75,0)","v":0},{"$f":"AZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AZ$75,0)","v":0},{"$f":"BA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BA$75,0)","v":0},{"$f":"BB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BB$75,0)","v":0},{"$f":"BC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BC$75,0)","v":0},{"$f":"BD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BD$75,0)","v":0},{"$f":"BE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BE$75,0)","v":0},{"$f":"BF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BF$75,0)","v":0},{"$f":"BG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BG$75,0)","v":0},{"$f":"BH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BH$75,0)","v":0},{"$f":"BI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BI$75,0)","v":0},{"$f":"BJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BJ$75,0)","v":0},{"$f":"BK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BK$75,0)","v":0},{"$f":"BL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BL$75,0)","v":0},{"$f":"BM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BM$75,0)","v":0},{"$f":"BN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BN$75,0)","v":0},{"$f":"BO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BO$75,0)","v":0},{"$f":"BP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BP$75,0)","v":0},{"$f":"BQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BQ$75,0)","v":0},{"$f":"BR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BR$75,0)","v":0},{"$f":"BS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BS$75,0)","v":0},{"$f":"BT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BT$75,0)","v":0},{"$f":"BU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BU$75,0)","v":0},{"$f":"BV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BV$75,0)","v":0},{"$f":"BW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BW$75,0)","v":0},{"$f":"BX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BX$75,0)","v":0},{"$f":"BY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BY$75,0)","v":0},{"$f":"BZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BZ$75,0)","v":0},{"$f":"CA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CA$75,0)","v":0},{"$f":"CB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CB$75,0)","v":0},{"$f":"CC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CC$75,0)","v":0},{"$f":"CD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CD$75,0)","v":0},{"$f":"CE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CE$75,0)","v":0},{"$f":"CF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CF$75,0)","v":0},{"$f":"CG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CG$75,0)","v":0},{"$f":"CH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CH$75,0)","v":0},{"$f":"CI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CI$75,0)","v":0},{"$f":"CJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CJ$75,0)","v":0},{"$f":"CK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CK$75,0)","v":0},{"$f":"CL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CL$75,0)","v":0},{"$f":"CM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CM$75,0)","v":0},{"$f":"CN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CN$75,0)","v":0},{"$f":"CO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CO$75,0)","v":0},{"$f":"CP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CP$75,0)","v":0},{"$f":"CQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CQ$75,0)","v":0},{"$f":"CR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CR$75,0)","v":0},{"$f":"CS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CS$75,0)","v":0},{"$f":"CT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CT$75,0)","v":0},{"$f":"CU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CU$75,0)","v":0},{"$f":"CV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CV$75,0)","v":0},{"$f":"CW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CW$75,0)","v":0},{"$f":"CX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CX$75,0)","v":0},{"$f":"CY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CY$75)","v":0}]
[null,"Value TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Proposed!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total NON-TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Proposed!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D118*D120)+(D119*D121)*D$7","v":0},{"$f":"(E118*E120)+(E119*E121)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7555062013804981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ118*BQ120)+(BQ119*BQ121)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"High values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - Proposed'!H84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!I84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!J84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!K84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!L84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!M84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!N84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!O84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!P84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!R84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!S84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!T84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!U84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!V84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!W84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!X84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":64.590418171335116},{"$f":"IFERROR('Data Input - Proposed'!AI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - Proposed'!H85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!I85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!J85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!K85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!L85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!M85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!N85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!O85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!P85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!R85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!S85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!T85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!U85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!V85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!W85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!X85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - Proposed'!H86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!I86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!J86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!K86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!L86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!M86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!N86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!O86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!P86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!R86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!S86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!T86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!U86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!V86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!W86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!X86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - Proposed'!H87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!I87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!J87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!K87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!L87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!M87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!N87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!O87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!P87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!R87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!S87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!T87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!U87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!V87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!W87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!X87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - Proposed'!H88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!I88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!J88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!K88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!L88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!M88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!N88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!O88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!P88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!R88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!S88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!T88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!U88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!V88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!W88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!X88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - Proposed'!H89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!I89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!J89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!K89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!L89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!M89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!N89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!O89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!P89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Q89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!R89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!S89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!T89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!U89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!V89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!W89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!X89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Y89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!Z89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!AZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!BZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!CZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Proposed'!DC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Proposed!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D128:D133)*D$7","v":0},{"$f":"SUM(E128:E133)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.406996120666697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL128:BL133)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),D53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),E53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),F53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),G53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),H53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),I53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),J53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),K53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),L53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),M53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),N53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),O53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),P53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),R53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),S53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),T53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),U53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),V53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),W53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),X53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),D54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),E54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),F54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),G54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),H54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),I54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),J54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),K54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),L54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),M54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),N54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),O54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),P54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),R54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),S54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),T54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),U54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),V54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),W54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),X54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),D55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),E55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),F55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),G55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),H55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),I55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),J55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),K55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),L55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),M55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),N55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),O55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),P55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),R55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),S55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),T55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),U55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),V55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),W55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),X55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),D56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),E56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),F56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),G56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),H56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),I56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),J56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),K56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),L56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),M56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),N56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),O56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),P56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),R56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),S56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),T56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),U56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),V56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),W56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),X56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),D57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),E57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),F57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),G57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),H57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),I57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),J57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),K57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),L57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),M57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),N57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),O57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),P57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),R57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),S57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),T57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),U57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),V57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),W57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),X57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),D58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),E58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),F58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),G58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),H58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),I58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),J58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),K58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),L58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),M58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),N58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),O58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),P58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),R58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),S58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),T58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),U58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),V58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),W58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),X58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B138,4)=\"PM10\",LEFT(B139,4)=\"PM10\",LEFT(B140,4)=\"PM10\",LEFT(B141,4)=\"PM10\",LEFT(B142,4)=\"PM10\",LEFT(B143,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D146)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D146)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D146)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D146)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D146)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D146)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D146)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D146)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D146)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D146)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D146)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D146)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D146)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D146)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D146)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D146)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D146)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D146)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D146)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D146)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D146)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D146)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D146)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D146)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D146)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D146)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D146)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D146)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D146)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D146)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D146)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D146)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D146)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D146)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D146)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D146)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D146)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D146)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D146)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D146)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D146)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D146)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D146)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D146)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D146)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D146)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D146)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D146)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D146)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D146)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D146)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D146)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D146)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D146)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D146)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D146)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D146)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D146)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D146)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D146)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D146)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D146)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D146)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D146)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D146)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D146)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D146)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D146)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D146)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D146)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D146)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D146)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D146)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D146)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D146)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D146)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D146)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D146)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D146)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D146)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D146)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D146)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D146)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D146)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D146)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D146)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D146)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D146)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D146)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D146)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D146)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D146)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D146)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D146)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D146)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D146)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D146)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D146)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D146)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D146)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D138:D143)*D147","v":3449.2142127962538},{"$f":"SUM(E138:E143)*E147","v":3518.1984970521789},{"$f":"SUM(F138:F143)*F147","v":3588.5624669932226},3660.3337163330866,3733.5403906597485,3808.2111984729436,3884.3754224424029,3962.0629308912498,4041.3041895090755,4122.1302732992572,4204.5728787652424,4288.6643363405465,4374.4376230673579,4461.9263755287047,4551.1649030392791,4642.1882011000635,4735.0319651220652,4829.7326044245074,4926.3272565129973,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ138:AJ143)*AJ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL138:BL143)*BL147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D148*D$7","v":3449.2142127962538},3399.2256010165984,3349.9614618714304,3301.4112957573516,3253.5647552391292,3206.4116428443599,3159.9419088900941,3114.1456493409619,3069.0131036983403,3024.5346529201038,2980.7008173705372,2937.5022547999497,2894.929758353574,2852.9742546093194,2811.6268016439672,2770.8785871273876,2730.7209264443823,2691.1452608437398,2652.1431556141206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP148*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!D$75,0)","v":0},{"$f":"E$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!E$75,0)","v":0},{"$f":"F$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!F$75,0)","v":0},{"$f":"G$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!G$75,0)","v":0},{"$f":"H$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!H$75,0)","v":0},{"$f":"I$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!I$75,0)","v":0},{"$f":"J$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!J$75,0)","v":0},{"$f":"K$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!K$75,0)","v":0},{"$f":"L$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!L$75,0)","v":0},{"$f":"M$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!M$75,0)","v":0},{"$f":"N$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!N$75,0)","v":0},{"$f":"O$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!O$75,0)","v":0},{"$f":"P$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!P$75,0)","v":0},{"$f":"Q$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!Q$75,0)","v":0},{"$f":"R$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!R$75,0)","v":0},{"$f":"S$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!S$75,0)","v":0},{"$f":"T$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!T$75,0)","v":0},{"$f":"U$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!U$75,0)","v":0},{"$f":"V$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!V$75,0)","v":0},{"$f":"W$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!W$75,0)","v":0},{"$f":"X$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!X$75,0)","v":0},{"$f":"Y$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!Y$75,0)","v":0},{"$f":"Z$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!Z$75,0)","v":0},{"$f":"AA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AA$75,0)","v":0},{"$f":"AB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AB$75,0)","v":0},{"$f":"AC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AC$75,0)","v":0},{"$f":"AD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AD$75,0)","v":13.432348367899397},{"$f":"AE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AE$75,0)","v":0},{"$f":"AF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AF$75,0)","v":0},{"$f":"AG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AG$75,0)","v":0},{"$f":"AH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AH$75,0)","v":0},{"$f":"AI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AI$75,0)","v":0},{"$f":"AJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AJ$75,0)","v":0},{"$f":"AK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AK$75,0)","v":0},{"$f":"AL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AL$75,0)","v":0},{"$f":"AM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AM$75,0)","v":0},{"$f":"AN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AN$75,0)","v":0},{"$f":"AO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AO$75,0)","v":0},{"$f":"AP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AP$75,0)","v":0},{"$f":"AQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AQ$75,0)","v":0},{"$f":"AR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AR$75,0)","v":0},{"$f":"AS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AS$75,0)","v":0},{"$f":"AT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AT$75,0)","v":0},{"$f":"AU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AU$75,0)","v":0},{"$f":"AV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AV$75,0)","v":0},{"$f":"AW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AW$75,0)","v":0},{"$f":"AX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AX$75,0)","v":0},{"$f":"AY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AY$75,0)","v":0},{"$f":"AZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!AZ$75,0)","v":0},{"$f":"BA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BA$75,0)","v":0},{"$f":"BB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BB$75,0)","v":0},{"$f":"BC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BC$75,0)","v":0},{"$f":"BD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BD$75,0)","v":0},{"$f":"BE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BE$75,0)","v":0},{"$f":"BF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BF$75,0)","v":0},{"$f":"BG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BG$75,0)","v":0},{"$f":"BH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BH$75,0)","v":0},{"$f":"BI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BI$75,0)","v":0},{"$f":"BJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BJ$75,0)","v":0},{"$f":"BK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BK$75,0)","v":0},{"$f":"BL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BL$75,0)","v":0},{"$f":"BM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BM$75,0)","v":0},{"$f":"BN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BN$75,0)","v":0},{"$f":"BO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BO$75,0)","v":0},{"$f":"BP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BP$75,0)","v":0},{"$f":"BQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BQ$75,0)","v":0},{"$f":"BR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BR$75,0)","v":0},{"$f":"BS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BS$75,0)","v":0},{"$f":"BT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BT$75,0)","v":0},{"$f":"BU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BU$75,0)","v":0},{"$f":"BV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BV$75,0)","v":0},{"$f":"BW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BW$75,0)","v":0},{"$f":"BX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BX$75,0)","v":0},{"$f":"BY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BY$75,0)","v":0},{"$f":"BZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!BZ$75,0)","v":0},{"$f":"CA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CA$75,0)","v":0},{"$f":"CB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CB$75,0)","v":0},{"$f":"CC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CC$75,0)","v":0},{"$f":"CD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CD$75,0)","v":0},{"$f":"CE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CE$75,0)","v":0},{"$f":"CF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CF$75,0)","v":0},{"$f":"CG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CG$75,0)","v":0},{"$f":"CH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CH$75,0)","v":0},{"$f":"CI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CI$75,0)","v":0},{"$f":"CJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CJ$75,0)","v":0},{"$f":"CK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CK$75,0)","v":0},{"$f":"CL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CL$75,0)","v":0},{"$f":"CM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CM$75,0)","v":0},{"$f":"CN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CN$75,0)","v":0},{"$f":"CO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CO$75,0)","v":0},{"$f":"CP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CP$75,0)","v":0},{"$f":"CQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CQ$75,0)","v":0},{"$f":"CR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CR$75,0)","v":0},{"$f":"CS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CS$75,0)","v":0},{"$f":"CT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CT$75,0)","v":0},{"$f":"CU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CU$75,0)","v":0},{"$f":"CV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CV$75,0)","v":0},{"$f":"CW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CW$75,0)","v":0},{"$f":"CX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CX$75,0)","v":0},{"$f":"CY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Proposed!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Proposed!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Proposed!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Proposed!CY$75)","v":0}]
[null,"Value non-elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Proposed!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total value elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Proposed!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D152*D154)+(D153*D155)*D$7","v":0},{"$f":"(E152*E154)+(E153*E155)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2665186041414955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ152*BQ154)+(BQ153*BQ155)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"EEA Damage costs"]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B138","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),D53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),E53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),F53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),G53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),H53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),I53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),J53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),K53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),L53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),M53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),N53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),O53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),P53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),R53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),S53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),T53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),U53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),V53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),W53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),X53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),D54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),E54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),F54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),G54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),H54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),I54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),J54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),K54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),L54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),M54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),N54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),O54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),P54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),R54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),S54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),T54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),U54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),V54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),W54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),X54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),D55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),E55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),F55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),G55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),H55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),I55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),J55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),K55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),L55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),M55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),N55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),O55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),P55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),R55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),S55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),T55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),U55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),V55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),W55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),X55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),D56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),E56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),F56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),G56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),H56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),I56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),J56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),K56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),L56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),M56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),N56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),O56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),P56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),R56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),S56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),T56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),U56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),V56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),W56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),X56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),D57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),E57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),F57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),G57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),H57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),I57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),J57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),K57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),L57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),M57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),N57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),O57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),P57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),R57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),S57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),T57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),U57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),V57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),W57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),X57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),D58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),E58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),F58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),G58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),H58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),I58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),J58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),K58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),L58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),M58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),N58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),O58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),P58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),R58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),S58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),T58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),U58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),V58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),W58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),X58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B162,4)=\"PM10\",LEFT(B163,4)=\"PM10\",LEFT(B164,4)=\"PM10\",LEFT(B165,4)=\"PM10\",LEFT(B166,4)=\"PM10\",LEFT(B167,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D170)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D170)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D170)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D170)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D170)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D170)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D170)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D170)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D170)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D170)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D170)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D170)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D170)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D170)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D170)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D170)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D170)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D170)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D170)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D170)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D170)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D170)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D170)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D170)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D170)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D170)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D170)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D170)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D170)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D170)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D170)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D170)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D170)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D170)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D170)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D170)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D170)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D170)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D170)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D170)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D170)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D170)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D170)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D170)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D170)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D170)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D170)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D170)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D170)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D170)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D170)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D170)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D170)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D170)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D170)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D170)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D170)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D170)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D170)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D170)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D170)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D170)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D170)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D170)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D170)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D170)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D170)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D170)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D170)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D170)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D170)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D170)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D170)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D170)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D170)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D170)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D170)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D170)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D170)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D170)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D170)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D170)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D170)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D170)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D170)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D170)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D170)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D170)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D170)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D170)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D170)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D170)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D170)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D170)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D170)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D170)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D170)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D170)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D170)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D170)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D162:D167)*D171","v":999.02183575465028},{"$f":"SUM(E162:E167)*E171","v":1019.0022724697433},{"$f":"SUM(F162:F167)*F171","v":1039.3823179191381},1060.1699642775209,1081.3733635630713,1103.0008308343329,1125.0608474510195,1147.5620644000396,1170.5133056880404,1193.9235718018012,1217.8020432378373,1242.1580841025939,1267.001245784646,1292.3412707003388,1318.1880961143459,1344.5518580366322,1371.4428951973653,1398.8717531013126,1426.8491881633388,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ162:AJ167)*AJ171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL162:BL167)*BL171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D172*D$7","v":999.02183575465028},984.54325842487276,970.27451554915001,956.21256604843779,942.35441291730103,928.69710258516648,915.23772428683083,901.97340944209395,888.90133104438257,876.01870305823218,863.32277982550431,850.81085548020701,838.48026337179851,826.32837549684496,814.35260193891986,802.55039031661636,790.9192252395643,779.45662777232428,768.16015490605878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP172*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Low high capex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - Proposed'!F34","v":0.1}]
[]
[null,"Low high opex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - Proposed'!F54","v":0.1}]
[]
[null,"Low high WACC"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$G$26:$G$28),D20*1000)/1000,0)","v":48.376507424963037}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$186)","v":48.376507424963037},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$186)","v":48.376507424963037}]
[null,"Discounted WACC","£000s",{"$f":"D187*D$7","v":48.376507424963037},46.740586884022264,45.159987327557744,43.632837997640337,42.157331398686317,40.731721158151032,39.354319959566219,38.023497545474612,36.737678787898183,35.495341824056219,34.295016255126782,33.135281405919599,32.014764643400582,30.932139752077859,29.886125364326436,28.875483443793659,27.899017820090492,26.955572773034298,26.044031664767438,25.163315618132788,24.312382239741829,23.490224386223989,22.695868972197093,21.92837581854792,21.186836539659829,20.470373468270367,19.778138616686348,19.109312673126908,18.463104032006676,17.838747857011281,17.319172676709982,16.814730754087361,16.324981314647921,15.849496421988274,15.38786060387211,14.939670489196224,14.504534455530314,14.082072286922633,13.671914841672459,13.273703729779086,12.887090999785521,12.511738834743223,12.147319257032255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP187*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Proposed'!H41","v":0},{"$f":"'Data Input - Proposed'!I41","v":0},{"$f":"'Data Input - Proposed'!J41","v":0},{"$f":"'Data Input - Proposed'!K41","v":0},{"$f":"'Data Input - Proposed'!L41","v":0},{"$f":"'Data Input - Proposed'!M41","v":0},{"$f":"'Data Input - Proposed'!N41","v":0},{"$f":"'Data Input - Proposed'!O41","v":0},{"$f":"'Data Input - Proposed'!P41","v":0},{"$f":"'Data Input - Proposed'!Q41","v":0},{"$f":"'Data Input - Proposed'!R41","v":0},{"$f":"'Data Input - Proposed'!S41","v":0},{"$f":"'Data Input - Proposed'!T41","v":0},{"$f":"'Data Input - Proposed'!U41","v":0},{"$f":"'Data Input - Proposed'!V41","v":0},{"$f":"'Data Input - Proposed'!W41","v":0},{"$f":"'Data Input - Proposed'!X41","v":0},{"$f":"'Data Input - Proposed'!Y41","v":0},{"$f":"'Data Input - Proposed'!Z41","v":0},{"$f":"'Data Input - Proposed'!AA41","v":0},{"$f":"'Data Input - Proposed'!AB41","v":0},{"$f":"'Data Input - Proposed'!AC41","v":0},{"$f":"'Data Input - Proposed'!AD41","v":0},{"$f":"'Data Input - Proposed'!AE41","v":0},{"$f":"'Data Input - Proposed'!AF41","v":0},{"$f":"'Data Input - Proposed'!AG41","v":0},{"$f":"'Data Input - Proposed'!AH41","v":0},{"$f":"'Data Input - Proposed'!AI41","v":0},{"$f":"'Data Input - Proposed'!AJ41","v":0},{"$f":"'Data Input - Proposed'!AK41","v":0},{"$f":"'Data Input - Proposed'!AL41","v":0},{"$f":"'Data Input - Proposed'!AM41","v":0},{"$f":"'Data Input - Proposed'!AN41","v":0},{"$f":"'Data Input - Proposed'!AO41","v":0},{"$f":"'Data Input - Proposed'!AP41","v":0},{"$f":"'Data Input - Proposed'!AQ41","v":0},{"$f":"'Data Input - Proposed'!AR41","v":0},{"$f":"'Data Input - Proposed'!AS41","v":0},{"$f":"'Data Input - Proposed'!AT41","v":0},{"$f":"'Data Input - Proposed'!AU41","v":0},{"$f":"'Data Input - Proposed'!AV41","v":0},{"$f":"'Data Input - Proposed'!AW41","v":0},{"$f":"'Data Input - Proposed'!AX41","v":0},{"$f":"'Data Input - Proposed'!AY41","v":0},{"$f":"'Data Input - Proposed'!AZ41","v":0},{"$f":"'Data Input - Proposed'!BA41","v":0},{"$f":"'Data Input - Proposed'!BB41","v":0},{"$f":"'Data Input - Proposed'!BC41","v":0},{"$f":"'Data Input - Proposed'!BD41","v":0},{"$f":"'Data Input - Proposed'!BE41","v":0},{"$f":"'Data Input - Proposed'!BF41","v":0},{"$f":"'Data Input - Proposed'!BG41","v":0},{"$f":"'Data Input - Proposed'!BH41","v":0},{"$f":"'Data Input - Proposed'!BI41","v":0},{"$f":"'Data Input - Proposed'!BJ41","v":0},{"$f":"'Data Input - Proposed'!BK41","v":0},{"$f":"'Data Input - Proposed'!BL41","v":0},{"$f":"'Data Input - Proposed'!BM41","v":0},{"$f":"'Data Input - Proposed'!BN41","v":0},{"$f":"'Data Input - Proposed'!BO41","v":0},{"$f":"'Data Input - Proposed'!BP41","v":0},{"$f":"'Data Input - Proposed'!BQ41","v":0},{"$f":"'Data Input - Proposed'!BR41","v":0},{"$f":"'Data Input - Proposed'!BS41","v":0},{"$f":"'Data Input - Proposed'!BT41","v":0},{"$f":"'Data Input - Proposed'!BU41","v":0},{"$f":"'Data Input - Proposed'!BV41","v":0},{"$f":"'Data Input - Proposed'!BW41","v":0},{"$f":"'Data Input - Proposed'!BX41","v":0},{"$f":"'Data Input - Proposed'!BY41","v":0},{"$f":"'Data Input - Proposed'!BZ41","v":0},{"$f":"'Data Input - Proposed'!CA41","v":0},{"$f":"'Data Input - Proposed'!CB41","v":0},{"$f":"'Data Input - Proposed'!CC41","v":0},{"$f":"'Data Input - Proposed'!CD41","v":0},{"$f":"'Data Input - Proposed'!CE41","v":0},{"$f":"'Data Input - Proposed'!CF41","v":0},{"$f":"'Data Input - Proposed'!CG41","v":0},{"$f":"'Data Input - Proposed'!CH41","v":0},{"$f":"'Data Input - Proposed'!CI41","v":0},{"$f":"'Data Input - Proposed'!CJ41","v":0},{"$f":"'Data Input - Proposed'!CK41","v":0},{"$f":"'Data Input - Proposed'!CL41","v":0},{"$f":"'Data Input - Proposed'!CM41","v":0},{"$f":"'Data Input - Proposed'!CN41","v":0},{"$f":"'Data Input - Proposed'!CO41","v":0},{"$f":"'Data Input - Proposed'!CP41","v":0},{"$f":"'Data Input - Proposed'!CQ41","v":0},{"$f":"'Data Input - Proposed'!CR41","v":0},{"$f":"'Data Input - Proposed'!CS41","v":0},{"$f":"'Data Input - Proposed'!CT41","v":0},{"$f":"'Data Input - Proposed'!CU41","v":0},{"$f":"'Data Input - Proposed'!CV41","v":0},{"$f":"'Data Input - Proposed'!CW41","v":0},{"$f":"'Data Input - Proposed'!CX41","v":0},{"$f":"'Data Input - Proposed'!CY41","v":0},{"$f":"'Data Input - Proposed'!CZ41","v":0},{"$f":"'Data Input - Proposed'!DA41","v":0},{"$f":"'Data Input - Proposed'!DB41","v":0},{"$f":"'Data Input - Proposed'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D191*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP191*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",D192+D13,D188)","v":48.376507424963037},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",E192+E13,E188)","v":46.740586884022264},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",F192+F13,F188)","v":45.159987327557744},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",G192+G13,G188)","v":43.632837997640337},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",H192+H13,H188)","v":42.157331398686317},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",I192+I13,I188)","v":40.731721158151032},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",J192+J13,J188)","v":39.354319959566219},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",K192+K13,K188)","v":38.023497545474612},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",L192+L13,L188)","v":36.737678787898183},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",M192+M13,M188)","v":35.495341824056219},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",N192+N13,N188)","v":34.295016255126782},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",O192+O13,O188)","v":33.135281405919599},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",P192+P13,P188)","v":32.014764643400582},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Q192+Q13,Q188)","v":30.932139752077859},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",R192+R13,R188)","v":29.886125364326436},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",S192+S13,S188)","v":28.875483443793659},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",T192+T13,T188)","v":27.899017820090492},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",U192+U13,U188)","v":26.955572773034298},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",V192+V13,V188)","v":26.044031664767438},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",W192+W13,W188)","v":25.163315618132788},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",X192+X13,X188)","v":24.312382239741829},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Y192+Y13,Y188)","v":23.490224386223989},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Z192+Z13,Z188)","v":22.695868972197093},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AA192+AA13,AA188)","v":21.92837581854792},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AB192+AB13,AB188)","v":21.186836539659829},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AC192+AC13,AC188)","v":20.470373468270367},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AD192+AD13,AD188)","v":19.778138616686348},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AE192+AE13,AE188)","v":19.109312673126908},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AF192+AF13,AF188)","v":18.463104032006676},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AG192+AG13,AG188)","v":17.838747857011281},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AH192+AH13,AH188)","v":17.319172676709982},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AI192+AI13,AI188)","v":16.814730754087361},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AJ192+AJ13,AJ188)","v":16.324981314647921},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AK192+AK13,AK188)","v":15.849496421988274},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AL192+AL13,AL188)","v":15.38786060387211},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AM192+AM13,AM188)","v":14.939670489196224},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AN192+AN13,AN188)","v":14.504534455530314},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AO192+AO13,AO188)","v":14.082072286922633},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AP192+AP13,AP188)","v":13.671914841672459},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AQ192+AQ13,AQ188)","v":13.273703729779086},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AR192+AR13,AR188)","v":12.887090999785521},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AS192+AS13,AS188)","v":12.511738834743223},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AT192+AT13,AT188)","v":12.147319257032255},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AU192+AU13,AU188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AV192+AV13,AV188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AW192+AW13,AW188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AX192+AX13,AX188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AY192+AY13,AY188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AZ192+AZ13,AZ188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BA192+BA13,BA188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BB192+BB13,BB188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BC192+BC13,BC188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BD192+BD13,BD188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BE192+BE13,BE188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BF192+BF13,BF188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BG192+BG13,BG188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BH192+BH13,BH188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BI192+BI13,BI188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BJ192+BJ13,BJ188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BK192+BK13,BK188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BL192+BL13,BL188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BM192+BM13,BM188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BN192+BN13,BN188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BO192+BO13,BO188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BP192+BP13,BP188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BQ192+BQ13,BQ188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BR192+BR13,BR188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BS192+BS13,BS188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BT192+BT13,BT188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BU192+BU13,BU188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BV192+BV13,BV188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BW192+BW13,BW188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BX192+BX13,BX188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BY192+BY13,BY188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BZ192+BZ13,BZ188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CA192+CA13,CA188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CB192+CB13,CB188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CC192+CC13,CC188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CD192+CD13,CD188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CE192+CE13,CE188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CF192+CF13,CF188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CG192+CG13,CG188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CH192+CH13,CH188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CI192+CI13,CI188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CJ192+CJ13,CJ188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CK192+CK13,CK188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CL192+CL13,CL188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CM192+CM13,CM188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CN192+CN13,CN188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CO192+CO13,CO188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CP192+CP13,CP188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CQ192+CQ13,CQ188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CR192+CR13,CR188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CS192+CS13,CS188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CT192+CT13,CT188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CU192+CU13,CU188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CV192+CV13,CV188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CW192+CW13,CW188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CX192+CX13,CX188)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CY192+CY13,CY188)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$G$26:$G$28),D20*1000)/1000,0)","v":55.865205344204703}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$197)","v":55.865205344204703},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$197)","v":55.865205344204703}]
[null,"Discounted WACC","£000s",{"$f":"D198*D$7","v":55.865205344204703},53.976043810825807,52.150766966981458,50.387214460851652,48.68329899599194,47.03700386086178,45.446380541895444,43.909546417290287,42.424682528782888,40.990031428775744,39.603895100266421,38.26463294711732,36.97065985228727,35.720444301726836,34.512506571716749,33.345416977504108,32.217794181163391,31.128303556679608,30.075655610318464,29.058604454413974,28.075946332767128,27.126518195910272,26.209196324550987,25.322894999566174,24.466565216972153,23.639193446349907,22.839800431255952,22.067440030198991,21.321198096810619,20.600191397884657,20.000185823188989,19.417656139018433,18.85209333885285,18.303003241604706,17.769906059810396,17.252335980398442,16.749840757668387,16.261981318124647,15.788331376820045,15.32847706487383,14.88201656783867,14.448559774600652,14.027727936505485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP198*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Proposed'!H42","v":0},{"$f":"'Data Input - Proposed'!I42","v":0},{"$f":"'Data Input - Proposed'!J42","v":0},{"$f":"'Data Input - Proposed'!K42","v":0},{"$f":"'Data Input - Proposed'!L42","v":0},{"$f":"'Data Input - Proposed'!M42","v":0},{"$f":"'Data Input - Proposed'!N42","v":0},{"$f":"'Data Input - Proposed'!O42","v":0},{"$f":"'Data Input - Proposed'!P42","v":0},{"$f":"'Data Input - Proposed'!Q42","v":0},{"$f":"'Data Input - Proposed'!R42","v":0},{"$f":"'Data Input - Proposed'!S42","v":0},{"$f":"'Data Input - Proposed'!T42","v":0},{"$f":"'Data Input - Proposed'!U42","v":0},{"$f":"'Data Input - Proposed'!V42","v":0},{"$f":"'Data Input - Proposed'!W42","v":0},{"$f":"'Data Input - Proposed'!X42","v":0},{"$f":"'Data Input - Proposed'!Y42","v":0},{"$f":"'Data Input - Proposed'!Z42","v":0},{"$f":"'Data Input - Proposed'!AA42","v":0},{"$f":"'Data Input - Proposed'!AB42","v":0},{"$f":"'Data Input - Proposed'!AC42","v":0},{"$f":"'Data Input - Proposed'!AD42","v":0},{"$f":"'Data Input - Proposed'!AE42","v":0},{"$f":"'Data Input - Proposed'!AF42","v":0},{"$f":"'Data Input - Proposed'!AG42","v":0},{"$f":"'Data Input - Proposed'!AH42","v":0},{"$f":"'Data Input - Proposed'!AI42","v":0},{"$f":"'Data Input - Proposed'!AJ42","v":0},{"$f":"'Data Input - Proposed'!AK42","v":0},{"$f":"'Data Input - Proposed'!AL42","v":0},{"$f":"'Data Input - Proposed'!AM42","v":0},{"$f":"'Data Input - Proposed'!AN42","v":0},{"$f":"'Data Input - Proposed'!AO42","v":0},{"$f":"'Data Input - Proposed'!AP42","v":0},{"$f":"'Data Input - Proposed'!AQ42","v":0},{"$f":"'Data Input - Proposed'!AR42","v":0},{"$f":"'Data Input - Proposed'!AS42","v":0},{"$f":"'Data Input - Proposed'!AT42","v":0},{"$f":"'Data Input - Proposed'!AU42","v":0},{"$f":"'Data Input - Proposed'!AV42","v":0},{"$f":"'Data Input - Proposed'!AW42","v":0},{"$f":"'Data Input - Proposed'!AX42","v":0},{"$f":"'Data Input - Proposed'!AY42","v":0},{"$f":"'Data Input - Proposed'!AZ42","v":0},{"$f":"'Data Input - Proposed'!BA42","v":0},{"$f":"'Data Input - Proposed'!BB42","v":0},{"$f":"'Data Input - Proposed'!BC42","v":0},{"$f":"'Data Input - Proposed'!BD42","v":0},{"$f":"'Data Input - Proposed'!BE42","v":0},{"$f":"'Data Input - Proposed'!BF42","v":0},{"$f":"'Data Input - Proposed'!BG42","v":0},{"$f":"'Data Input - Proposed'!BH42","v":0},{"$f":"'Data Input - Proposed'!BI42","v":0},{"$f":"'Data Input - Proposed'!BJ42","v":0},{"$f":"'Data Input - Proposed'!BK42","v":0},{"$f":"'Data Input - Proposed'!BL42","v":0},{"$f":"'Data Input - Proposed'!BM42","v":0},{"$f":"'Data Input - Proposed'!BN42","v":0},{"$f":"'Data Input - Proposed'!BO42","v":0},{"$f":"'Data Input - Proposed'!BP42","v":0},{"$f":"'Data Input - Proposed'!BQ42","v":0},{"$f":"'Data Input - Proposed'!BR42","v":0},{"$f":"'Data Input - Proposed'!BS42","v":0},{"$f":"'Data Input - Proposed'!BT42","v":0},{"$f":"'Data Input - Proposed'!BU42","v":0},{"$f":"'Data Input - Proposed'!BV42","v":0},{"$f":"'Data Input - Proposed'!BW42","v":0},{"$f":"'Data Input - Proposed'!BX42","v":0},{"$f":"'Data Input - Proposed'!BY42","v":0},{"$f":"'Data Input - Proposed'!BZ42","v":0},{"$f":"'Data Input - Proposed'!CA42","v":0},{"$f":"'Data Input - Proposed'!CB42","v":0},{"$f":"'Data Input - Proposed'!CC42","v":0},{"$f":"'Data Input - Proposed'!CD42","v":0},{"$f":"'Data Input - Proposed'!CE42","v":0},{"$f":"'Data Input - Proposed'!CF42","v":0},{"$f":"'Data Input - Proposed'!CG42","v":0},{"$f":"'Data Input - Proposed'!CH42","v":0},{"$f":"'Data Input - Proposed'!CI42","v":0},{"$f":"'Data Input - Proposed'!CJ42","v":0},{"$f":"'Data Input - Proposed'!CK42","v":0},{"$f":"'Data Input - Proposed'!CL42","v":0},{"$f":"'Data Input - Proposed'!CM42","v":0},{"$f":"'Data Input - Proposed'!CN42","v":0},{"$f":"'Data Input - Proposed'!CO42","v":0},{"$f":"'Data Input - Proposed'!CP42","v":0},{"$f":"'Data Input - Proposed'!CQ42","v":0},{"$f":"'Data Input - Proposed'!CR42","v":0},{"$f":"'Data Input - Proposed'!CS42","v":0},{"$f":"'Data Input - Proposed'!CT42","v":0},{"$f":"'Data Input - Proposed'!CU42","v":0},{"$f":"'Data Input - Proposed'!CV42","v":0},{"$f":"'Data Input - Proposed'!CW42","v":0},{"$f":"'Data Input - Proposed'!CX42","v":0},{"$f":"'Data Input - Proposed'!CY42","v":0},{"$f":"'Data Input - Proposed'!CZ42","v":0},{"$f":"'Data Input - Proposed'!DA42","v":0},{"$f":"'Data Input - Proposed'!DB42","v":0},{"$f":"'Data Input - Proposed'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D202*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP202*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",D203+D13,D199)","v":55.865205344204703},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",E203+E13,E199)","v":53.976043810825807},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",F203+F13,F199)","v":52.150766966981458},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",G203+G13,G199)","v":50.387214460851652},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",H203+H13,H199)","v":48.68329899599194},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",I203+I13,I199)","v":47.03700386086178},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",J203+J13,J199)","v":45.446380541895444},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",K203+K13,K199)","v":43.909546417290287},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",L203+L13,L199)","v":42.424682528782888},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",M203+M13,M199)","v":40.990031428775744},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",N203+N13,N199)","v":39.603895100266421},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",O203+O13,O199)","v":38.26463294711732},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",P203+P13,P199)","v":36.97065985228727},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Q203+Q13,Q199)","v":35.720444301726836},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",R203+R13,R199)","v":34.512506571716749},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",S203+S13,S199)","v":33.345416977504108},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",T203+T13,T199)","v":32.217794181163391},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",U203+U13,U199)","v":31.128303556679608},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",V203+V13,V199)","v":30.075655610318464},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",W203+W13,W199)","v":29.058604454413974},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",X203+X13,X199)","v":28.075946332767128},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Y203+Y13,Y199)","v":27.126518195910272},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Z203+Z13,Z199)","v":26.209196324550987},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AA203+AA13,AA199)","v":25.322894999566174},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AB203+AB13,AB199)","v":24.466565216972153},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AC203+AC13,AC199)","v":23.639193446349907},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AD203+AD13,AD199)","v":22.839800431255952},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AE203+AE13,AE199)","v":22.067440030198991},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AF203+AF13,AF199)","v":21.321198096810619},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AG203+AG13,AG199)","v":20.600191397884657},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AH203+AH13,AH199)","v":20.000185823188989},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AI203+AI13,AI199)","v":19.417656139018433},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AJ203+AJ13,AJ199)","v":18.85209333885285},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AK203+AK13,AK199)","v":18.303003241604706},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AL203+AL13,AL199)","v":17.769906059810396},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AM203+AM13,AM199)","v":17.252335980398442},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AN203+AN13,AN199)","v":16.749840757668387},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AO203+AO13,AO199)","v":16.261981318124647},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AP203+AP13,AP199)","v":15.788331376820045},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AQ203+AQ13,AQ199)","v":15.32847706487383},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AR203+AR13,AR199)","v":14.88201656783867},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AS203+AS13,AS199)","v":14.448559774600652},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AT203+AT13,AT199)","v":14.027727936505485},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AU203+AU13,AU199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AV203+AV13,AV199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AW203+AW13,AW199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AX203+AX13,AX199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AY203+AY13,AY199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AZ203+AZ13,AZ199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BA203+BA13,BA199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BB203+BB13,BB199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BC203+BC13,BC199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BD203+BD13,BD199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BE203+BE13,BE199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BF203+BF13,BF199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BG203+BG13,BG199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BH203+BH13,BH199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BI203+BI13,BI199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BJ203+BJ13,BJ199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BK203+BK13,BK199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BL203+BL13,BL199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BM203+BM13,BM199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BN203+BN13,BN199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BO203+BO13,BO199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BP203+BP13,BP199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BQ203+BQ13,BQ199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BR203+BR13,BR199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BS203+BS13,BS199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BT203+BT13,BT199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BU203+BU13,BU199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BV203+BV13,BV199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BW203+BW13,BW199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BX203+BX13,BX199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BY203+BY13,BY199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BZ203+BZ13,BZ199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CA203+CA13,CA199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CB203+CB13,CB199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CC203+CC13,CC199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CD203+CD13,CD199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CE203+CE13,CE199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CF203+CF13,CF199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CG203+CG13,CG199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CH203+CH13,CH199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CI203+CI13,CI199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CJ203+CJ13,CJ199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CK203+CK13,CK199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CL203+CL13,CL199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CM203+CM13,CM199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CN203+CN13,CN199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CO203+CO13,CO199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CP203+CP13,CP199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CQ203+CQ13,CQ199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CR203+CR13,CR199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CS203+CS13,CS199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CT203+CT13,CT199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CU203+CU13,CU199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CV203+CV13,CV199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CW203+CW13,CW199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CX203+CX13,CX199)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CY203+CY13,CY199)","v":0}]
[]
[null,"Low high WACC combined with low high capex"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$G$26:$G$28),D20*(1-D177)*1000)/1000,0)","v":43.538856682466736}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$210)","v":43.538856682466736},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$210)","v":43.538856682466736}]
[null,"Discounted WACC","£000s",{"$f":"D211*D$7","v":43.538856682466736},{"$f":"E211*E$7","v":42.066528195620037},40.643988594801968,39.269554197876303,37.941598258817685,36.658549042335935,35.418887963609599,34.221147790927155,33.063910909108365,31.945807641650596,30.865514629614104,29.82175326532764,28.813288179060525,27.838925776870074,26.897512827893795,25.987935099414294,25.109116038081446,24.260015495730869,23.439628498290695,22.646984056319511,21.881144015767646,21.141201947601594,20.426282074977387,19.735538236693127,19.068152885693845,18.423336121443331,17.800324755017712,17.198381405814217,16.616793628806008,16.054873071310155,15.587255409038985,15.133257678678625,14.692483183183132,14.264546779789448,13.8490745434849,13.445703440276603,13.054081009977283,12.673865058230371,12.304723357505214,11.946333356801178,11.598381899806968,11.260564951268902,10.93258733132903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP211*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Proposed'!H41","v":0},{"$f":"'Data Input - Proposed'!I41","v":0},{"$f":"'Data Input - Proposed'!J41","v":0},{"$f":"'Data Input - Proposed'!K41","v":0},{"$f":"'Data Input - Proposed'!L41","v":0},{"$f":"'Data Input - Proposed'!M41","v":0},{"$f":"'Data Input - Proposed'!N41","v":0},{"$f":"'Data Input - Proposed'!O41","v":0},{"$f":"'Data Input - Proposed'!P41","v":0},{"$f":"'Data Input - Proposed'!Q41","v":0},{"$f":"'Data Input - Proposed'!R41","v":0},{"$f":"'Data Input - Proposed'!S41","v":0},{"$f":"'Data Input - Proposed'!T41","v":0},{"$f":"'Data Input - Proposed'!U41","v":0},{"$f":"'Data Input - Proposed'!V41","v":0},{"$f":"'Data Input - Proposed'!W41","v":0},{"$f":"'Data Input - Proposed'!X41","v":0},{"$f":"'Data Input - Proposed'!Y41","v":0},{"$f":"'Data Input - Proposed'!Z41","v":0},{"$f":"'Data Input - Proposed'!AA41","v":0},{"$f":"'Data Input - Proposed'!AB41","v":0},{"$f":"'Data Input - Proposed'!AC41","v":0},{"$f":"'Data Input - Proposed'!AD41","v":0},{"$f":"'Data Input - Proposed'!AE41","v":0},{"$f":"'Data Input - Proposed'!AF41","v":0},{"$f":"'Data Input - Proposed'!AG41","v":0},{"$f":"'Data Input - Proposed'!AH41","v":0},{"$f":"'Data Input - Proposed'!AI41","v":0},{"$f":"'Data Input - Proposed'!AJ41","v":0},{"$f":"'Data Input - Proposed'!AK41","v":0},{"$f":"'Data Input - Proposed'!AL41","v":0},{"$f":"'Data Input - Proposed'!AM41","v":0},{"$f":"'Data Input - Proposed'!AN41","v":0},{"$f":"'Data Input - Proposed'!AO41","v":0},{"$f":"'Data Input - Proposed'!AP41","v":0},{"$f":"'Data Input - Proposed'!AQ41","v":0},{"$f":"'Data Input - Proposed'!AR41","v":0},{"$f":"'Data Input - Proposed'!AS41","v":0},{"$f":"'Data Input - Proposed'!AT41","v":0},{"$f":"'Data Input - Proposed'!AU41","v":0},{"$f":"'Data Input - Proposed'!AV41","v":0},{"$f":"'Data Input - Proposed'!AW41","v":0},{"$f":"'Data Input - Proposed'!AX41","v":0},{"$f":"'Data Input - Proposed'!AY41","v":0},{"$f":"'Data Input - Proposed'!AZ41","v":0},{"$f":"'Data Input - Proposed'!BA41","v":0},{"$f":"'Data Input - Proposed'!BB41","v":0},{"$f":"'Data Input - Proposed'!BC41","v":0},{"$f":"'Data Input - Proposed'!BD41","v":0},{"$f":"'Data Input - Proposed'!BE41","v":0},{"$f":"'Data Input - Proposed'!BF41","v":0},{"$f":"'Data Input - Proposed'!BG41","v":0},{"$f":"'Data Input - Proposed'!BH41","v":0},{"$f":"'Data Input - Proposed'!BI41","v":0},{"$f":"'Data Input - Proposed'!BJ41","v":0},{"$f":"'Data Input - Proposed'!BK41","v":0},{"$f":"'Data Input - Proposed'!BL41","v":0},{"$f":"'Data Input - Proposed'!BM41","v":0},{"$f":"'Data Input - Proposed'!BN41","v":0},{"$f":"'Data Input - Proposed'!BO41","v":0},{"$f":"'Data Input - Proposed'!BP41","v":0},{"$f":"'Data Input - Proposed'!BQ41","v":0},{"$f":"'Data Input - Proposed'!BR41","v":0},{"$f":"'Data Input - Proposed'!BS41","v":0},{"$f":"'Data Input - Proposed'!BT41","v":0},{"$f":"'Data Input - Proposed'!BU41","v":0},{"$f":"'Data Input - Proposed'!BV41","v":0},{"$f":"'Data Input - Proposed'!BW41","v":0},{"$f":"'Data Input - Proposed'!BX41","v":0},{"$f":"'Data Input - Proposed'!BY41","v":0},{"$f":"'Data Input - Proposed'!BZ41","v":0},{"$f":"'Data Input - Proposed'!CA41","v":0},{"$f":"'Data Input - Proposed'!CB41","v":0},{"$f":"'Data Input - Proposed'!CC41","v":0},{"$f":"'Data Input - Proposed'!CD41","v":0},{"$f":"'Data Input - Proposed'!CE41","v":0},{"$f":"'Data Input - Proposed'!CF41","v":0},{"$f":"'Data Input - Proposed'!CG41","v":0},{"$f":"'Data Input - Proposed'!CH41","v":0},{"$f":"'Data Input - Proposed'!CI41","v":0},{"$f":"'Data Input - Proposed'!CJ41","v":0},{"$f":"'Data Input - Proposed'!CK41","v":0},{"$f":"'Data Input - Proposed'!CL41","v":0},{"$f":"'Data Input - Proposed'!CM41","v":0},{"$f":"'Data Input - Proposed'!CN41","v":0},{"$f":"'Data Input - Proposed'!CO41","v":0},{"$f":"'Data Input - Proposed'!CP41","v":0},{"$f":"'Data Input - Proposed'!CQ41","v":0},{"$f":"'Data Input - Proposed'!CR41","v":0},{"$f":"'Data Input - Proposed'!CS41","v":0},{"$f":"'Data Input - Proposed'!CT41","v":0},{"$f":"'Data Input - Proposed'!CU41","v":0},{"$f":"'Data Input - Proposed'!CV41","v":0},{"$f":"'Data Input - Proposed'!CW41","v":0},{"$f":"'Data Input - Proposed'!CX41","v":0},{"$f":"'Data Input - Proposed'!CY41","v":0},{"$f":"'Data Input - Proposed'!CZ41","v":0},{"$f":"'Data Input - Proposed'!DA41","v":0},{"$f":"'Data Input - Proposed'!DB41","v":0},{"$f":"'Data Input - Proposed'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D215*D$7","v":0},{"$f":"E215*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP215*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",D216+D13*(1-$D$177),D212)","v":43.538856682466736},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",E216+E13*(1-$D$177),E212)","v":42.066528195620037},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",F216+F13*(1-$D$177),F212)","v":40.643988594801968},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",G216+G13*(1-$D$177),G212)","v":39.269554197876303},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",H216+H13*(1-$D$177),H212)","v":37.941598258817685},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",I216+I13*(1-$D$177),I212)","v":36.658549042335935},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",J216+J13*(1-$D$177),J212)","v":35.418887963609599},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",K216+K13*(1-$D$177),K212)","v":34.221147790927155},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",L216+L13*(1-$D$177),L212)","v":33.063910909108365},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",M216+M13*(1-$D$177),M212)","v":31.945807641650596},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",N216+N13*(1-$D$177),N212)","v":30.865514629614104},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",O216+O13*(1-$D$177),O212)","v":29.82175326532764},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",P216+P13*(1-$D$177),P212)","v":28.813288179060525},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Q216+Q13*(1-$D$177),Q212)","v":27.838925776870074},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",R216+R13*(1-$D$177),R212)","v":26.897512827893795},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",S216+S13*(1-$D$177),S212)","v":25.987935099414294},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",T216+T13*(1-$D$177),T212)","v":25.109116038081446},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",U216+U13*(1-$D$177),U212)","v":24.260015495730869},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",V216+V13*(1-$D$177),V212)","v":23.439628498290695},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",W216+W13*(1-$D$177),W212)","v":22.646984056319511},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",X216+X13*(1-$D$177),X212)","v":21.881144015767646},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Y216+Y13*(1-$D$177),Y212)","v":21.141201947601594},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Z216+Z13*(1-$D$177),Z212)","v":20.426282074977387},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AA216+AA13*(1-$D$177),AA212)","v":19.735538236693127},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AB216+AB13*(1-$D$177),AB212)","v":19.068152885693845},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AC216+AC13*(1-$D$177),AC212)","v":18.423336121443331},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AD216+AD13*(1-$D$177),AD212)","v":17.800324755017712},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AE216+AE13*(1-$D$177),AE212)","v":17.198381405814217},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AF216+AF13*(1-$D$177),AF212)","v":16.616793628806008},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AG216+AG13*(1-$D$177),AG212)","v":16.054873071310155},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AH216+AH13*(1-$D$177),AH212)","v":15.587255409038985},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AI216+AI13*(1-$D$177),AI212)","v":15.133257678678625},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AJ216+AJ13*(1-$D$177),AJ212)","v":14.692483183183132},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AK216+AK13*(1-$D$177),AK212)","v":14.264546779789448},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AL216+AL13*(1-$D$177),AL212)","v":13.8490745434849},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AM216+AM13*(1-$D$177),AM212)","v":13.445703440276603},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AN216+AN13*(1-$D$177),AN212)","v":13.054081009977283},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AO216+AO13*(1-$D$177),AO212)","v":12.673865058230371},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AP216+AP13*(1-$D$177),AP212)","v":12.304723357505214},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AQ216+AQ13*(1-$D$177),AQ212)","v":11.946333356801178},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AR216+AR13*(1-$D$177),AR212)","v":11.598381899806968},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AS216+AS13*(1-$D$177),AS212)","v":11.260564951268902},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AT216+AT13*(1-$D$177),AT212)","v":10.93258733132903},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AU216+AU13*(1-$D$177),AU212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AV216+AV13*(1-$D$177),AV212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AW216+AW13*(1-$D$177),AW212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AX216+AX13*(1-$D$177),AX212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AY216+AY13*(1-$D$177),AY212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AZ216+AZ13*(1-$D$177),AZ212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BA216+BA13*(1-$D$177),BA212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BB216+BB13*(1-$D$177),BB212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BC216+BC13*(1-$D$177),BC212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BD216+BD13*(1-$D$177),BD212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BE216+BE13*(1-$D$177),BE212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BF216+BF13*(1-$D$177),BF212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BG216+BG13*(1-$D$177),BG212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BH216+BH13*(1-$D$177),BH212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BI216+BI13*(1-$D$177),BI212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BJ216+BJ13*(1-$D$177),BJ212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BK216+BK13*(1-$D$177),BK212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BL216+BL13*(1-$D$177),BL212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BM216+BM13*(1-$D$177),BM212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BN216+BN13*(1-$D$177),BN212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BO216+BO13*(1-$D$177),BO212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BP216+BP13*(1-$D$177),BP212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BQ216+BQ13*(1-$D$177),BQ212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BR216+BR13*(1-$D$177),BR212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BS216+BS13*(1-$D$177),BS212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BT216+BT13*(1-$D$177),BT212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BU216+BU13*(1-$D$177),BU212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BV216+BV13*(1-$D$177),BV212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BW216+BW13*(1-$D$177),BW212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BX216+BX13*(1-$D$177),BX212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BY216+BY13*(1-$D$177),BY212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BZ216+BZ13*(1-$D$177),BZ212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CA216+CA13*(1-$D$177),CA212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CB216+CB13*(1-$D$177),CB212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CC216+CC13*(1-$D$177),CC212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CD216+CD13*(1-$D$177),CD212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CE216+CE13*(1-$D$177),CE212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CF216+CF13*(1-$D$177),CF212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CG216+CG13*(1-$D$177),CG212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CH216+CH13*(1-$D$177),CH212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CI216+CI13*(1-$D$177),CI212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CJ216+CJ13*(1-$D$177),CJ212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CK216+CK13*(1-$D$177),CK212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CL216+CL13*(1-$D$177),CL212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CM216+CM13*(1-$D$177),CM212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CN216+CN13*(1-$D$177),CN212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CO216+CO13*(1-$D$177),CO212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CP216+CP13*(1-$D$177),CP212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CQ216+CQ13*(1-$D$177),CQ212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CR216+CR13*(1-$D$177),CR212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CS216+CS13*(1-$D$177),CS212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CT216+CT13*(1-$D$177),CT212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CU216+CU13*(1-$D$177),CU212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CV216+CV13*(1-$D$177),CV212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CW216+CW13*(1-$D$177),CW212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CX216+CX13*(1-$D$177),CX212)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CY216+CY13*(1-$D$177),CY212)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$G$26:$G$28),D20*(1+D177)*1000)/1000,0)","v":61.451725878625176}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$221)","v":61.451725878625176},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$221)","v":61.451725878625176}]
[null,"Discounted WACC","£000s",{"$f":"D222*D$7","v":61.451725878625176},59.373648191908387,57.365843663679605,55.425935906936822,53.551628895591136,51.740704246947956,49.991018596084992,48.300501059019318,46.667150781661185,45.089034571653322,43.564284610293065,42.09109624182905,40.667725837515995,39.292488731899518,37.963757228888426,36.679958675254518,35.439573599279733,34.241133912347571,33.08322117135031,31.964464899855372,30.883540966043842,29.839170015501299,28.830115957006086,27.855184499522792,26.913221738669368,26.0031127909849,25.123780474381547,24.274184033218891,23.45331790649168,22.660210537673127,22.000204405507887,21.35942175292028,20.737302672738135,20.133303565765178,19.546896665791436,18.977569578438288,18.424824833435228,17.888179449937113,17.367164514502051,16.861324771361215,16.370218224622537,15.893415752060717,15.430500730156034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP222*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Proposed'!H42","v":0},{"$f":"'Data Input - Proposed'!I42","v":0},{"$f":"'Data Input - Proposed'!J42","v":0},{"$f":"'Data Input - Proposed'!K42","v":0},{"$f":"'Data Input - Proposed'!L42","v":0},{"$f":"'Data Input - Proposed'!M42","v":0},{"$f":"'Data Input - Proposed'!N42","v":0},{"$f":"'Data Input - Proposed'!O42","v":0},{"$f":"'Data Input - Proposed'!P42","v":0},{"$f":"'Data Input - Proposed'!Q42","v":0},{"$f":"'Data Input - Proposed'!R42","v":0},{"$f":"'Data Input - Proposed'!S42","v":0},{"$f":"'Data Input - Proposed'!T42","v":0},{"$f":"'Data Input - Proposed'!U42","v":0},{"$f":"'Data Input - Proposed'!V42","v":0},{"$f":"'Data Input - Proposed'!W42","v":0},{"$f":"'Data Input - Proposed'!X42","v":0},{"$f":"'Data Input - Proposed'!Y42","v":0},{"$f":"'Data Input - Proposed'!Z42","v":0},{"$f":"'Data Input - Proposed'!AA42","v":0},{"$f":"'Data Input - Proposed'!AB42","v":0},{"$f":"'Data Input - Proposed'!AC42","v":0},{"$f":"'Data Input - Proposed'!AD42","v":0},{"$f":"'Data Input - Proposed'!AE42","v":0},{"$f":"'Data Input - Proposed'!AF42","v":0},{"$f":"'Data Input - Proposed'!AG42","v":0},{"$f":"'Data Input - Proposed'!AH42","v":0},{"$f":"'Data Input - Proposed'!AI42","v":0},{"$f":"'Data Input - Proposed'!AJ42","v":0},{"$f":"'Data Input - Proposed'!AK42","v":0},{"$f":"'Data Input - Proposed'!AL42","v":0},{"$f":"'Data Input - Proposed'!AM42","v":0},{"$f":"'Data Input - Proposed'!AN42","v":0},{"$f":"'Data Input - Proposed'!AO42","v":0},{"$f":"'Data Input - Proposed'!AP42","v":0},{"$f":"'Data Input - Proposed'!AQ42","v":0},{"$f":"'Data Input - Proposed'!AR42","v":0},{"$f":"'Data Input - Proposed'!AS42","v":0},{"$f":"'Data Input - Proposed'!AT42","v":0},{"$f":"'Data Input - Proposed'!AU42","v":0},{"$f":"'Data Input - Proposed'!AV42","v":0},{"$f":"'Data Input - Proposed'!AW42","v":0},{"$f":"'Data Input - Proposed'!AX42","v":0},{"$f":"'Data Input - Proposed'!AY42","v":0},{"$f":"'Data Input - Proposed'!AZ42","v":0},{"$f":"'Data Input - Proposed'!BA42","v":0},{"$f":"'Data Input - Proposed'!BB42","v":0},{"$f":"'Data Input - Proposed'!BC42","v":0},{"$f":"'Data Input - Proposed'!BD42","v":0},{"$f":"'Data Input - Proposed'!BE42","v":0},{"$f":"'Data Input - Proposed'!BF42","v":0},{"$f":"'Data Input - Proposed'!BG42","v":0},{"$f":"'Data Input - Proposed'!BH42","v":0},{"$f":"'Data Input - Proposed'!BI42","v":0},{"$f":"'Data Input - Proposed'!BJ42","v":0},{"$f":"'Data Input - Proposed'!BK42","v":0},{"$f":"'Data Input - Proposed'!BL42","v":0},{"$f":"'Data Input - Proposed'!BM42","v":0},{"$f":"'Data Input - Proposed'!BN42","v":0},{"$f":"'Data Input - Proposed'!BO42","v":0},{"$f":"'Data Input - Proposed'!BP42","v":0},{"$f":"'Data Input - Proposed'!BQ42","v":0},{"$f":"'Data Input - Proposed'!BR42","v":0},{"$f":"'Data Input - Proposed'!BS42","v":0},{"$f":"'Data Input - Proposed'!BT42","v":0},{"$f":"'Data Input - Proposed'!BU42","v":0},{"$f":"'Data Input - Proposed'!BV42","v":0},{"$f":"'Data Input - Proposed'!BW42","v":0},{"$f":"'Data Input - Proposed'!BX42","v":0},{"$f":"'Data Input - Proposed'!BY42","v":0},{"$f":"'Data Input - Proposed'!BZ42","v":0},{"$f":"'Data Input - Proposed'!CA42","v":0},{"$f":"'Data Input - Proposed'!CB42","v":0},{"$f":"'Data Input - Proposed'!CC42","v":0},{"$f":"'Data Input - Proposed'!CD42","v":0},{"$f":"'Data Input - Proposed'!CE42","v":0},{"$f":"'Data Input - Proposed'!CF42","v":0},{"$f":"'Data Input - Proposed'!CG42","v":0},{"$f":"'Data Input - Proposed'!CH42","v":0},{"$f":"'Data Input - Proposed'!CI42","v":0},{"$f":"'Data Input - Proposed'!CJ42","v":0},{"$f":"'Data Input - Proposed'!CK42","v":0},{"$f":"'Data Input - Proposed'!CL42","v":0},{"$f":"'Data Input - Proposed'!CM42","v":0},{"$f":"'Data Input - Proposed'!CN42","v":0},{"$f":"'Data Input - Proposed'!CO42","v":0},{"$f":"'Data Input - Proposed'!CP42","v":0},{"$f":"'Data Input - Proposed'!CQ42","v":0},{"$f":"'Data Input - Proposed'!CR42","v":0},{"$f":"'Data Input - Proposed'!CS42","v":0},{"$f":"'Data Input - Proposed'!CT42","v":0},{"$f":"'Data Input - Proposed'!CU42","v":0},{"$f":"'Data Input - Proposed'!CV42","v":0},{"$f":"'Data Input - Proposed'!CW42","v":0},{"$f":"'Data Input - Proposed'!CX42","v":0},{"$f":"'Data Input - Proposed'!CY42","v":0},{"$f":"'Data Input - Proposed'!CZ42","v":0},{"$f":"'Data Input - Proposed'!DA42","v":0},{"$f":"'Data Input - Proposed'!DB42","v":0},{"$f":"'Data Input - Proposed'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D226*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP226*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",D227+D13*(1+$D$177),D223)","v":61.451725878625176},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",E227+E13*(1+$D$177),E223)","v":59.373648191908387},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",F227+F13*(1+$D$177),F223)","v":57.365843663679605},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",G227+G13*(1+$D$177),G223)","v":55.425935906936822},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",H227+H13*(1+$D$177),H223)","v":53.551628895591136},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",I227+I13*(1+$D$177),I223)","v":51.740704246947956},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",J227+J13*(1+$D$177),J223)","v":49.991018596084992},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",K227+K13*(1+$D$177),K223)","v":48.300501059019318},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",L227+L13*(1+$D$177),L223)","v":46.667150781661185},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",M227+M13*(1+$D$177),M223)","v":45.089034571653322},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",N227+N13*(1+$D$177),N223)","v":43.564284610293065},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",O227+O13*(1+$D$177),O223)","v":42.09109624182905},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",P227+P13*(1+$D$177),P223)","v":40.667725837515995},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Q227+Q13*(1+$D$177),Q223)","v":39.292488731899518},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",R227+R13*(1+$D$177),R223)","v":37.963757228888426},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",S227+S13*(1+$D$177),S223)","v":36.679958675254518},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",T227+T13*(1+$D$177),T223)","v":35.439573599279733},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",U227+U13*(1+$D$177),U223)","v":34.241133912347571},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",V227+V13*(1+$D$177),V223)","v":33.08322117135031},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",W227+W13*(1+$D$177),W223)","v":31.964464899855372},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",X227+X13*(1+$D$177),X223)","v":30.883540966043842},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Y227+Y13*(1+$D$177),Y223)","v":29.839170015501299},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",Z227+Z13*(1+$D$177),Z223)","v":28.830115957006086},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AA227+AA13*(1+$D$177),AA223)","v":27.855184499522792},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AB227+AB13*(1+$D$177),AB223)","v":26.913221738669368},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AC227+AC13*(1+$D$177),AC223)","v":26.0031127909849},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AD227+AD13*(1+$D$177),AD223)","v":25.123780474381547},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AE227+AE13*(1+$D$177),AE223)","v":24.274184033218891},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AF227+AF13*(1+$D$177),AF223)","v":23.45331790649168},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AG227+AG13*(1+$D$177),AG223)","v":22.660210537673127},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AH227+AH13*(1+$D$177),AH223)","v":22.000204405507887},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AI227+AI13*(1+$D$177),AI223)","v":21.35942175292028},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AJ227+AJ13*(1+$D$177),AJ223)","v":20.737302672738135},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AK227+AK13*(1+$D$177),AK223)","v":20.133303565765178},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AL227+AL13*(1+$D$177),AL223)","v":19.546896665791436},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AM227+AM13*(1+$D$177),AM223)","v":18.977569578438288},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AN227+AN13*(1+$D$177),AN223)","v":18.424824833435228},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AO227+AO13*(1+$D$177),AO223)","v":17.888179449937113},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AP227+AP13*(1+$D$177),AP223)","v":17.367164514502051},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AQ227+AQ13*(1+$D$177),AQ223)","v":16.861324771361215},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AR227+AR13*(1+$D$177),AR223)","v":16.370218224622537},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AS227+AS13*(1+$D$177),AS223)","v":15.893415752060717},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AT227+AT13*(1+$D$177),AT223)","v":15.430500730156034},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AU227+AU13*(1+$D$177),AU223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AV227+AV13*(1+$D$177),AV223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AW227+AW13*(1+$D$177),AW223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AX227+AX13*(1+$D$177),AX223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AY227+AY13*(1+$D$177),AY223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",AZ227+AZ13*(1+$D$177),AZ223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BA227+BA13*(1+$D$177),BA223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BB227+BB13*(1+$D$177),BB223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BC227+BC13*(1+$D$177),BC223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BD227+BD13*(1+$D$177),BD223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BE227+BE13*(1+$D$177),BE223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BF227+BF13*(1+$D$177),BF223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BG227+BG13*(1+$D$177),BG223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BH227+BH13*(1+$D$177),BH223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BI227+BI13*(1+$D$177),BI223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BJ227+BJ13*(1+$D$177),BJ223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BK227+BK13*(1+$D$177),BK223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BL227+BL13*(1+$D$177),BL223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BM227+BM13*(1+$D$177),BM223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BN227+BN13*(1+$D$177),BN223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BO227+BO13*(1+$D$177),BO223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BP227+BP13*(1+$D$177),BP223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BQ227+BQ13*(1+$D$177),BQ223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BR227+BR13*(1+$D$177),BR223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BS227+BS13*(1+$D$177),BS223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BT227+BT13*(1+$D$177),BT223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BU227+BU13*(1+$D$177),BU223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BV227+BV13*(1+$D$177),BV223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BW227+BW13*(1+$D$177),BW223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BX227+BX13*(1+$D$177),BX223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BY227+BY13*(1+$D$177),BY223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",BZ227+BZ13*(1+$D$177),BZ223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CA227+CA13*(1+$D$177),CA223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CB227+CB13*(1+$D$177),CB223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CC227+CC13*(1+$D$177),CC223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CD227+CD13*(1+$D$177),CD223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CE227+CE13*(1+$D$177),CE223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CF227+CF13*(1+$D$177),CF223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CG227+CG13*(1+$D$177),CG223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CH227+CH13*(1+$D$177),CH223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CI227+CI13*(1+$D$177),CI223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CJ227+CJ13*(1+$D$177),CJ223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CK227+CK13*(1+$D$177),CK223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CL227+CL13*(1+$D$177),CL223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CM227+CM13*(1+$D$177),CM223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CN227+CN13*(1+$D$177),CN223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CO227+CO13*(1+$D$177),CO223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CP227+CP13*(1+$D$177),CP223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CQ227+CQ13*(1+$D$177),CQ223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CR227+CR13*(1+$D$177),CR223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CS227+CS13*(1+$D$177),CS223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CT227+CT13*(1+$D$177),CT223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CU227+CU13*(1+$D$177),CU223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CV227+CV13*(1+$D$177),CV223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CW227+CW13*(1+$D$177),CW223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CX227+CX13*(1+$D$177),CX223)","v":0},{"$f":"IF('Data Input - Proposed'!$F$37=\"Yes\",CY227+CY13*(1+$D$177),CY223)","v":0}]
[]
[null,"TOTALS"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA",null,"Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£000s",{"$f":"SUM(D36:CY36)","v":1195.2491289998475},null,null,null,null,{"$f":"D234*(1-$D$177)","v":1075.7242160998628},{"$f":"D234*(1+$D$177)","v":1314.7740418998324},{"$f":"SUM(D194:CY194)","v":1110.5982103181254},{"$f":"SUM(D205:CY205)","v":1282.5191477612286},{"$f":"SUM(D218:CY218)","v":999.53838928631319},{"$f":"SUM(D229:CY229)","v":1410.7710625373509}]
[null,"Opex","£000s",{"$f":"SUM(D40:CY40)","v":270452.09807913972},null,null,null,null,{"$f":"$D$235*(1-$D$181)","v":243406.88827122576},{"$f":"$D$235*(1+$D$181)","v":297497.3078870537}]
[null,"Waste","£000s",{"$f":"SUM(D44:CY44)","v":0}]
[null,"Energy consumption","£000s",{"$f":"SUM(D48:CY48)","v":28.570211248935358},{"$f":"SUM(D101:CY101)+SUM(D49:CY49)","v":29.913164936456951},{"$f":"SUM(D135:CY135)+SUM(D49:CY49)","v":26.406996120666697}]
[null,"Air pollutant emissions","£000s",{"$f":"SUM(D72:CY72)","v":16724.876154956884},{"$f":"SUM(D115:CY115)","v":2325.987606436262},{"$f":"SUM(D149:CY149)","v":57650.046101181586},{"$f":"SUM(D173:CY173)","v":16697.61613345896}]
[null,"GHG emissions","£000s",{"$f":"SUM(D87:CY87)","v":2.2531094744520606},{"$f":"SUM(D122:CY122)","v":2.7555062013804981},{"$f":"SUM(D156:CY156)","v":8.2665186041414955}]
[null,"Wider impacts","£000s"]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£000s",{"$f":"I234","v":1075.7242160998628},{"$f":"J234","v":1314.7740418998324},{"$f":"$D234","v":1195.2491289998475},1195.2491289998475,{"$f":"$D234","v":1195.2491289998475},{"$f":"$D234","v":1195.2491289998475},1195.2491289998475,1195.2491289998475,1195.2491289998475,1195.2491289998475,{"$f":"K234","v":1110.5982103181254},{"$f":"L234","v":1282.5191477612286}]
[null,"Opex","£000s",{"$f":"$D235","v":270452.09807913972},270452.09807913972,{"$f":"I235","v":243406.88827122576},{"$f":"J235","v":297497.3078870537},{"$f":"$D235","v":270452.09807913972},270452.09807913972,270452.09807913972,270452.09807913972,270452.09807913972,270452.09807913972,270452.09807913972,270452.09807913972]
[null,"Waste","£000s",0,0,{"$f":"$D236","v":0},0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£000s",28.570211248935358,28.570211248935358,28.570211248935358,28.570211248935358,{"$f":"E237","v":29.913164936456951},{"$f":"F237","v":26.406996120666697},{"$f":"$D237","v":28.570211248935358},28.570211248935358,28.570211248935358,28.570211248935358,28.570211248935358,28.570211248935358]
[null,"Air pollutant emissions","£000s",16724.876154956884,16724.876154956884,16724.876154956884,16724.876154956884,{"$f":"$D238","v":16724.876154956884},{"$f":"$D238","v":16724.876154956884},{"$f":"E238","v":2325.987606436262},{"$f":"F238","v":57650.046101181586},{"$f":"G238","v":16697.61613345896},{"$f":"H238","v":0},{"$f":"$D238","v":16724.876154956884},{"$f":"$D238","v":16724.876154956884}]
[null,"GHG emissions","£000s",2.2531094744520606,2.2531094744520606,2.2531094744520606,2.2531094744520606,{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606}]
[]
[null,"Scenario analysis",null,"H Cost/L Benefit","L Cost/H benefit"]
[null,"Capex","£000s",{"$f":"N234","v":1410.7710625373509},{"$f":"M234","v":999.53838928631319}]
[null,"Opex","£000s",{"$f":"J235","v":297497.3078870537},{"$f":"I235","v":243406.88827122576}]
[null,"Waste","£000s",{"$f":"$D$236","v":0},{"$f":"$D$236","v":0}]
[null,"Energy consumption","£000s",{"$f":"F237","v":26.406996120666697},{"$f":"E237","v":29.913164936456951}]
[null,"Air pollutant emissions","£000s",{"$f":"E238","v":2325.987606436262},{"$f":"F238","v":57650.046101181586}]
[null,"GHG emissions","£000s",{"$f":"E239","v":2.7555062013804981},{"$f":"F239","v":8.2665186041414955}]
[]
[null,"Totals £m"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA","Location adjusted","Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£m",{"$f":"D234/1000","v":1.1952491289998475},0,0,0,0,1.0757242160998628,1.3147740418998324,1.1105982103181253,1.2825191477612286,0.99953838928631322,1.4107710625373509]
[null,"Opex","£m",{"$f":"D235/1000","v":270.45209807913972},0,0,0,0,243.40688827122577,297.49730788705369,0,0,0,0]
[null,"Waste","£m",{"$f":"D236/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D237/1000","v":2.8570211248935357E-2},2.9913164936456953E-2,2.6406996120666697E-2,0,0,0,0,0,0,0,0]
[null,"Air pollutant emissions","£m",{"$f":"D238/1000","v":16.724876154956885},2.3259876064362621,57.650046101181587,16.697616133458961,0,0,0,0,0,0,0]
[null,"GHG emissions","£m",{"$f":"D239/1000","v":2.2531094744520606E-3},2.7555062013804982E-3,8.266518604141496E-3,0,0,0,0,0,0,0,0]
[null,"Wider impacts","£m",{"$f":"D240/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£m",{"$f":"D243/1000","v":1.0757242160998628},{"$f":"E243/1000","v":1.3147740418998324},1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1105982103181253,1.2825191477612286]
[null,"Opex","£m",{"$f":"D244/1000","v":270.45209807913972},270.45209807913972,243.40688827122577,297.49730788705369,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972]
[null,"Waste","£m",{"$f":"D245/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D246/1000","v":2.8570211248935357E-2},2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.9913164936456953E-2,2.6406996120666697E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2]
[null,"Air pollutant emissions","£m",{"$f":"D247/1000","v":16.724876154956885},16.724876154956885,16.724876154956885,16.724876154956885,16.724876154956885,16.724876154956885,2.3259876064362621,57.650046101181587,16.697616133458961,0,16.724876154956885,16.724876154956885]
[null,"GHG emissions","£m",{"$f":"D248/1000","v":2.2531094744520606E-3},2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3]
[]
[null,"Scenario analysis",null,{"$f":"D250","v":"H Cost/L Benefit"},{"$f":"E250","v":"L Cost/H benefit"}]
[null,"Capex","£m",{"$f":"D251/1000","v":1.4107710625373509},{"$f":"E251/1000","v":0.99953838928631322}]
[null,"Opex","£m",{"$f":"D252/1000","v":297.49730788705369},243.40688827122577]
[null,"Waste","£m",0,0]
[null,"Energy consumption","£m",2.6406996120666697E-2,2.9913164936456953E-2]
[null,"Air pollutant emissions","£m",2.3259876064362621,57.650046101181587]
[null,"GHG emissions","£m",2.7555062013804982E-3,8.266518604141496E-3]

{"sheet":"Calc_BAT","index":21,"n_rows":283,"n_cols":103,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Calculations - BAT","<< BACK to Data Input"]
[null,{"$f":"IF(ISBLANK('Data Input - Case description'!G19),\"Option not selected\",'Data Input - Case description'!G19)","v":"BAT-AEL"}]
[null,"First year",{"$f":"IF('Data Input - General'!F25=0,'Data Input - General'!F22,'Data Input - General'!F25)","v":2023}]
[null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,"Year",null,{"$f":"'Data Input - BAT'!H7","v":2023},{"$f":"'Data Input - BAT'!I7","v":2024},{"$f":"'Data Input - BAT'!J7","v":2025},{"$f":"'Data Input - BAT'!K7","v":2026},{"$f":"'Data Input - BAT'!L7","v":2027},{"$f":"'Data Input - BAT'!M7","v":2028},{"$f":"'Data Input - BAT'!N7","v":2029},{"$f":"'Data Input - BAT'!O7","v":2030},{"$f":"'Data Input - BAT'!P7","v":2031},{"$f":"'Data Input - BAT'!Q7","v":2032},{"$f":"'Data Input - BAT'!R7","v":2033},{"$f":"'Data Input - BAT'!S7","v":2034},{"$f":"'Data Input - BAT'!T7","v":2035},{"$f":"'Data Input - BAT'!U7","v":2036},{"$f":"'Data Input - BAT'!V7","v":2037},{"$f":"'Data Input - BAT'!W7","v":2038},{"$f":"'Data Input - BAT'!X7","v":2039},{"$f":"'Data Input - BAT'!Y7","v":2040},{"$f":"'Data Input - BAT'!Z7","v":2041},{"$f":"'Data Input - BAT'!AA7","v":2042},{"$f":"'Data Input - BAT'!AB7","v":2043},{"$f":"'Data Input - BAT'!AC7","v":2044},{"$f":"'Data Input - BAT'!AD7","v":2045},{"$f":"'Data Input - BAT'!AE7","v":2046},{"$f":"'Data Input - BAT'!AF7","v":2047},{"$f":"'Data Input - BAT'!AG7","v":2048},{"$f":"'Data Input - BAT'!AH7","v":2049},{"$f":"'Data Input - BAT'!AI7","v":2050},{"$f":"'Data Input - BAT'!AJ7","v":2051},{"$f":"'Data Input - BAT'!AK7","v":2052},{"$f":"'Data Input - BAT'!AL7","v":2053},{"$f":"'Data Input - BAT'!AM7","v":2054},{"$f":"'Data Input - BAT'!AN7","v":2055},{"$f":"'Data Input - BAT'!AO7","v":2056},{"$f":"'Data Input - BAT'!AP7","v":2057},{"$f":"'Data Input - BAT'!AQ7","v":2058},{"$f":"'Data Input - BAT'!AR7","v":2059},{"$f":"'Data Input - BAT'!AS7","v":2060},{"$f":"'Data Input - BAT'!AT7","v":2061},{"$f":"'Data Input - BAT'!AU7","v":2062},{"$f":"'Data Input - BAT'!AV7","v":2063},{"$f":"'Data Input - BAT'!AW7","v":2064},{"$f":"'Data Input - BAT'!AX7","v":2065},{"$f":"'Data Input - BAT'!AY7","v":0},{"$f":"'Data Input - BAT'!AZ7","v":0},{"$f":"'Data Input - BAT'!BA7","v":0},{"$f":"'Data Input - BAT'!BB7","v":0},{"$f":"'Data Input - BAT'!BC7","v":0},{"$f":"'Data Input - BAT'!BD7","v":0},{"$f":"'Data Input - BAT'!BE7","v":0},{"$f":"'Data Input - BAT'!BF7","v":0},{"$f":"'Data Input - BAT'!BG7","v":0},{"$f":"'Data Input - BAT'!BH7","v":0},{"$f":"'Data Input - BAT'!BI7","v":0},{"$f":"'Data Input - BAT'!BJ7","v":0},{"$f":"'Data Input - BAT'!BK7","v":0},{"$f":"'Data Input - BAT'!BL7","v":0},{"$f":"'Data Input - BAT'!BM7","v":0},{"$f":"'Data Input - BAT'!BN7","v":0},{"$f":"'Data Input - BAT'!BO7","v":0},{"$f":"'Data Input - BAT'!BP7","v":0},{"$f":"'Data Input - BAT'!BQ7","v":0},{"$f":"'Data Input - BAT'!BR7","v":0},{"$f":"'Data Input - BAT'!BS7","v":0},{"$f":"'Data Input - BAT'!BT7","v":0},{"$f":"'Data Input - BAT'!BU7","v":0},{"$f":"'Data Input - BAT'!BV7","v":0},{"$f":"'Data Input - BAT'!BW7","v":0},{"$f":"'Data Input - BAT'!BX7","v":0},{"$f":"'Data Input - BAT'!BY7","v":0},{"$f":"'Data Input - BAT'!BZ7","v":0},{"$f":"'Data Input - BAT'!CA7","v":0},{"$f":"'Data Input - BAT'!CB7","v":0},{"$f":"'Data Input - BAT'!CC7","v":0},{"$f":"'Data Input - BAT'!CD7","v":0},{"$f":"'Data Input - BAT'!CE7","v":0},{"$f":"'Data Input - BAT'!CF7","v":0},{"$f":"'Data Input - BAT'!CG7","v":0},{"$f":"'Data Input - BAT'!CH7","v":0},{"$f":"'Data Input - BAT'!CI7","v":0},{"$f":"'Data Input - BAT'!CJ7","v":0},{"$f":"'Data Input - BAT'!CK7","v":0},{"$f":"'Data Input - BAT'!CL7","v":0},{"$f":"'Data Input - BAT'!CM7","v":0},{"$f":"'Data Input - BAT'!CN7","v":0},{"$f":"'Data Input - BAT'!CO7","v":0},{"$f":"'Data Input - BAT'!CP7","v":0},{"$f":"'Data Input - BAT'!CQ7","v":0},{"$f":"'Data Input - BAT'!CR7","v":0},{"$f":"'Data Input - BAT'!CS7","v":0},{"$f":"'Data Input - BAT'!CT7","v":0},{"$f":"'Data Input - BAT'!CU7","v":0},{"$f":"'Data Input - BAT'!CV7","v":0},{"$f":"'Data Input - BAT'!CW7","v":0},{"$f":"'Data Input - BAT'!CX7","v":0},{"$f":"'Data Input - BAT'!CY7","v":0},{"$f":"'Data Input - BAT'!CZ7","v":0},{"$f":"'Data Input - BAT'!DA7","v":0},{"$f":"'Data Input - BAT'!DB7","v":0},{"$f":"'Data Input - BAT'!DC7","v":0}]
[null,"Discount factor",null,{"$f":"IF(D6=0,0,'Discount and deflators'!F12)","v":1},{"$f":"IF(E6=0,0,'Discount and deflators'!G12)","v":0.96618357487922713},{"$f":"IF(F6=0,0,'Discount and deflators'!H12)","v":0.93351070036640305},{"$f":"IF(G6=0,0,'Discount and deflators'!I12)","v":0.90194270566802237},{"$f":"IF(H6=0,0,'Discount and deflators'!J12)","v":0.87144222769857238},{"$f":"IF(I6=0,0,'Discount and deflators'!K12)","v":0.84197316685852408},{"$f":"IF(J6=0,0,'Discount and deflators'!L12)","v":0.81350064430775282},{"$f":"IF(K6=0,0,'Discount and deflators'!M12)","v":0.78599096068381924},{"$f":"IF(L6=0,0,'Discount and deflators'!N12)","v":0.75941155621625056},{"$f":"IF(M6=0,0,'Discount and deflators'!O12)","v":0.73373097218961414},{"$f":"IF(N6=0,0,'Discount and deflators'!P12)","v":0.70891881370977217},{"$f":"IF(O6=0,0,'Discount and deflators'!Q12)","v":0.68494571372924851},{"$f":"IF(P6=0,0,'Discount and deflators'!R12)","v":0.66178329828912907},{"$f":"IF(Q6=0,0,'Discount and deflators'!S12)","v":0.63940415293635666},{"$f":"IF(R6=0,0,'Discount and deflators'!T12)","v":0.61778179027667313},{"$f":"IF(S6=0,0,'Discount and deflators'!U12)","v":0.59689061862480497},{"$f":"IF(T6=0,0,'Discount and deflators'!V12)","v":0.57670591171478747},{"$f":"IF(U6=0,0,'Discount and deflators'!W12)","v":0.55720377943457733},{"$f":"IF(V6=0,0,'Discount and deflators'!X12)","v":0.53836113955031628},{"$f":"IF(W6=0,0,'Discount and deflators'!Y12)","v":0.520155690386779},{"$f":"IF(X6=0,0,'Discount and deflators'!Z12)","v":0.50256588443167061},{"$f":"IF(Y6=0,0,'Discount and deflators'!AA12)","v":0.48557090283253201},{"$f":"IF(Z6=0,0,'Discount and deflators'!AB12)","v":0.46915063075606961},{"$f":"IF(AA6=0,0,'Discount and deflators'!AC12)","v":0.45328563358074364},{"$f":"IF(AB6=0,0,'Discount and deflators'!AD12)","v":0.43795713389443836},{"$f":"IF(AC6=0,0,'Discount and deflators'!AE12)","v":0.42314698926998878},{"$f":"IF(AD6=0,0,'Discount and deflators'!AF12)","v":0.40883767079225974},{"$f":"IF(AE6=0,0,'Discount and deflators'!AG12)","v":0.39501224231136212},{"$f":"IF(AF6=0,0,'Discount and deflators'!AH12)","v":0.38165434039745133},{"$f":"IF(AG6=0,0,'Discount and deflators'!AI12)","v":0.36874815497338298},{"$f":"IF(AH6=0,0,'Discount and deflators'!AJ12)","v":0.35800791744988636},{"$f":"IF(AI6=0,0,'Discount and deflators'!AK12)","v":0.34758050237853044},{"$f":"IF(AJ6=0,0,'Discount and deflators'!AL12)","v":0.33745679842575771},{"$f":"IF(AK6=0,0,'Discount and deflators'!AM12)","v":0.32762795963665797},{"$f":"IF(AL6=0,0,'Discount and deflators'!AN12)","v":0.31808539770549316},{"$f":"IF(AM6=0,0,'Discount and deflators'!AO12)","v":0.30882077447135259},{"$f":"IF(AN6=0,0,'Discount and deflators'!AP12)","v":0.29982599463238113},{"$f":"IF(AO6=0,0,'Discount and deflators'!AQ12)","v":0.29109319867221467},{"$f":"IF(AP6=0,0,'Discount and deflators'!AR12)","v":0.2826147559924414},{"$f":"IF(AQ6=0,0,'Discount and deflators'!AS12)","v":0.27438325824508875},{"$f":"IF(AR6=0,0,'Discount and deflators'!AT12)","v":0.26639151285930945},{"$f":"IF(AS6=0,0,'Discount and deflators'!AU12)","v":0.25863253675661113},{"$f":"IF(AT6=0,0,'Discount and deflators'!AV12)","v":0.25109955024913699},{"$f":"IF(AU6=0,0,'Discount and deflators'!AW12)","v":0},{"$f":"IF(AV6=0,0,'Discount and deflators'!AX12)","v":0},{"$f":"IF(AW6=0,0,'Discount and deflators'!AY12)","v":0},{"$f":"IF(AX6=0,0,'Discount and deflators'!AZ12)","v":0},{"$f":"IF(AY6=0,0,'Discount and deflators'!BA12)","v":0},{"$f":"IF(AZ6=0,0,'Discount and deflators'!BB12)","v":0},{"$f":"IF(BA6=0,0,'Discount and deflators'!BC12)","v":0},{"$f":"IF(BB6=0,0,'Discount and deflators'!BD12)","v":0},{"$f":"IF(BC6=0,0,'Discount and deflators'!BE12)","v":0},{"$f":"IF(BD6=0,0,'Discount and deflators'!BF12)","v":0},{"$f":"IF(BE6=0,0,'Discount and deflators'!BG12)","v":0},{"$f":"IF(BF6=0,0,'Discount and deflators'!BH12)","v":0},{"$f":"IF(BG6=0,0,'Discount and deflators'!BI12)","v":0},{"$f":"IF(BH6=0,0,'Discount and deflators'!BJ12)","v":0},{"$f":"IF(BI6=0,0,'Discount and deflators'!BK12)","v":0},{"$f":"IF(BJ6=0,0,'Discount and deflators'!BL12)","v":0},{"$f":"IF(BK6=0,0,'Discount and deflators'!BM12)","v":0},{"$f":"IF(BL6=0,0,'Discount and deflators'!BN12)","v":0},{"$f":"IF(BM6=0,0,'Discount and deflators'!BO12)","v":0},{"$f":"IF(BN6=0,0,'Discount and deflators'!BP12)","v":0},{"$f":"IF(BO6=0,0,'Discount and deflators'!BQ12)","v":0},{"$f":"IF(BP6=0,0,'Discount and deflators'!BR12)","v":0},{"$f":"IF(BQ6=0,0,'Discount and deflators'!BS12)","v":0},{"$f":"IF(BR6=0,0,'Discount and deflators'!BT12)","v":0},{"$f":"IF(BS6=0,0,'Discount and deflators'!BU12)","v":0},{"$f":"IF(BT6=0,0,'Discount and deflators'!BV12)","v":0},{"$f":"IF(BU6=0,0,'Discount and deflators'!BW12)","v":0},{"$f":"IF(BV6=0,0,'Discount and deflators'!BX12)","v":0},{"$f":"IF(BW6=0,0,'Discount and deflators'!BY12)","v":0},{"$f":"IF(BX6=0,0,'Discount and deflators'!BZ12)","v":0},{"$f":"IF(BY6=0,0,'Discount and deflators'!CA12)","v":0},{"$f":"IF(BZ6=0,0,'Discount and deflators'!CB12)","v":0},{"$f":"IF(CA6=0,0,'Discount and deflators'!CC12)","v":0},{"$f":"IF(CB6=0,0,'Discount and deflators'!CD12)","v":0},{"$f":"IF(CC6=0,0,'Discount and deflators'!CE12)","v":0},{"$f":"IF(CD6=0,0,'Discount and deflators'!CF12)","v":0},{"$f":"IF(CE6=0,0,'Discount and deflators'!CG12)","v":0},{"$f":"IF(CF6=0,0,'Discount and deflators'!CH12)","v":0},{"$f":"IF(CG6=0,0,'Discount and deflators'!CI12)","v":0},{"$f":"IF(CH6=0,0,'Discount and deflators'!CJ12)","v":0},{"$f":"IF(CI6=0,0,'Discount and deflators'!CK12)","v":0},{"$f":"IF(CJ6=0,0,'Discount and deflators'!CL12)","v":0},{"$f":"IF(CK6=0,0,'Discount and deflators'!CM12)","v":0},{"$f":"IF(CL6=0,0,'Discount and deflators'!CN12)","v":0},{"$f":"IF(CM6=0,0,'Discount and deflators'!CO12)","v":0},{"$f":"IF(CN6=0,0,'Discount and deflators'!CP12)","v":0},{"$f":"IF(CO6=0,0,'Discount and deflators'!CQ12)","v":0},{"$f":"IF(CP6=0,0,'Discount and deflators'!CR12)","v":0},{"$f":"IF(CQ6=0,0,'Discount and deflators'!CS12)","v":0},{"$f":"IF(CR6=0,0,'Discount and deflators'!CT12)","v":0},{"$f":"IF(CS6=0,0,'Discount and deflators'!CU12)","v":0},{"$f":"IF(CT6=0,0,'Discount and deflators'!CV12)","v":0},{"$f":"IF(CU6=0,0,'Discount and deflators'!CW12)","v":0},{"$f":"IF(CV6=0,0,'Discount and deflators'!CX12)","v":0},{"$f":"IF(CW6=0,0,'Discount and deflators'!CY12)","v":0},{"$f":"IF(CX6=0,0,'Discount and deflators'!CZ12)","v":0},{"$f":"IF(CY6=0,0,'Discount and deflators'!DA12)","v":0}]
[]
[null,"CENTRAL CALCULATIONS"]
[]
[null,"Capital Costs (total)"]
[null,"Total Capex","£000s",{"$f":"'Data Input - BAT'!H30","v":0},{"$f":"'Data Input - BAT'!I30","v":0},{"$f":"'Data Input - BAT'!J30","v":0},{"$f":"'Data Input - BAT'!K30","v":800},{"$f":"'Data Input - BAT'!L30","v":0},{"$f":"'Data Input - BAT'!M30","v":0},{"$f":"'Data Input - BAT'!N30","v":0},{"$f":"'Data Input - BAT'!O30","v":0},{"$f":"'Data Input - BAT'!P30","v":0},{"$f":"'Data Input - BAT'!Q30","v":0},{"$f":"'Data Input - BAT'!R30","v":0},{"$f":"'Data Input - BAT'!S30","v":0},{"$f":"'Data Input - BAT'!T30","v":0},{"$f":"'Data Input - BAT'!U30","v":0},{"$f":"'Data Input - BAT'!V30","v":0},{"$f":"'Data Input - BAT'!W30","v":0},{"$f":"'Data Input - BAT'!X30","v":0},{"$f":"'Data Input - BAT'!Y30","v":0},{"$f":"'Data Input - BAT'!Z30","v":0},{"$f":"'Data Input - BAT'!AA30","v":0},{"$f":"'Data Input - BAT'!AB30","v":0},{"$f":"'Data Input - BAT'!AC30","v":0},{"$f":"'Data Input - BAT'!AD30","v":0},{"$f":"'Data Input - BAT'!AE30","v":0},{"$f":"'Data Input - BAT'!AF30","v":0},{"$f":"'Data Input - BAT'!AG30","v":0},{"$f":"'Data Input - BAT'!AH30","v":0},{"$f":"'Data Input - BAT'!AI30","v":0},{"$f":"'Data Input - BAT'!AJ30","v":0},{"$f":"'Data Input - BAT'!AK30","v":0},{"$f":"'Data Input - BAT'!AL30","v":0},{"$f":"'Data Input - BAT'!AM30","v":0},{"$f":"'Data Input - BAT'!AN30","v":0},{"$f":"'Data Input - BAT'!AO30","v":0},{"$f":"'Data Input - BAT'!AP30","v":0},{"$f":"'Data Input - BAT'!AQ30","v":0},{"$f":"'Data Input - BAT'!AR30","v":0},{"$f":"'Data Input - BAT'!AS30","v":0},{"$f":"'Data Input - BAT'!AT30","v":0},{"$f":"'Data Input - BAT'!AU30","v":0},{"$f":"'Data Input - BAT'!AV30","v":0},{"$f":"'Data Input - BAT'!AW30","v":0},{"$f":"'Data Input - BAT'!AX30","v":0},{"$f":"'Data Input - BAT'!AY30","v":0},{"$f":"'Data Input - BAT'!AZ30","v":0},{"$f":"'Data Input - BAT'!BA30","v":0},{"$f":"'Data Input - BAT'!BB30","v":0},{"$f":"'Data Input - BAT'!BC30","v":0},{"$f":"'Data Input - BAT'!BD30","v":0},{"$f":"'Data Input - BAT'!BE30","v":0},{"$f":"'Data Input - BAT'!BF30","v":0},{"$f":"'Data Input - BAT'!BG30","v":0},{"$f":"'Data Input - BAT'!BH30","v":0},{"$f":"'Data Input - BAT'!BI30","v":0},{"$f":"'Data Input - BAT'!BJ30","v":0},{"$f":"'Data Input - BAT'!BK30","v":0},{"$f":"'Data Input - BAT'!BL30","v":0},{"$f":"'Data Input - BAT'!BM30","v":0},{"$f":"'Data Input - BAT'!BN30","v":0},{"$f":"'Data Input - BAT'!BO30","v":0},{"$f":"'Data Input - BAT'!BP30","v":0},{"$f":"'Data Input - BAT'!BQ30","v":0},{"$f":"'Data Input - BAT'!BR30","v":0},{"$f":"'Data Input - BAT'!BS30","v":0},{"$f":"'Data Input - BAT'!BT30","v":0},{"$f":"'Data Input - BAT'!BU30","v":0},{"$f":"'Data Input - BAT'!BV30","v":0},{"$f":"'Data Input - BAT'!BW30","v":0},{"$f":"'Data Input - BAT'!BX30","v":0},{"$f":"'Data Input - BAT'!BY30","v":0},{"$f":"'Data Input - BAT'!BZ30","v":0},{"$f":"'Data Input - BAT'!CA30","v":0},{"$f":"'Data Input - BAT'!CB30","v":0},{"$f":"'Data Input - BAT'!CC30","v":0},{"$f":"'Data Input - BAT'!CD30","v":0},{"$f":"'Data Input - BAT'!CE30","v":0},{"$f":"'Data Input - BAT'!CF30","v":0},{"$f":"'Data Input - BAT'!CG30","v":0},{"$f":"'Data Input - BAT'!CH30","v":0},{"$f":"'Data Input - BAT'!CI30","v":0},{"$f":"'Data Input - BAT'!CJ30","v":0},{"$f":"'Data Input - BAT'!CK30","v":0},{"$f":"'Data Input - BAT'!CL30","v":0},{"$f":"'Data Input - BAT'!CM30","v":0},{"$f":"'Data Input - BAT'!CN30","v":0},{"$f":"'Data Input - BAT'!CO30","v":0},{"$f":"'Data Input - BAT'!CP30","v":0},{"$f":"'Data Input - BAT'!CQ30","v":0},{"$f":"'Data Input - BAT'!CR30","v":0},{"$f":"'Data Input - BAT'!CS30","v":0},{"$f":"'Data Input - BAT'!CT30","v":0},{"$f":"'Data Input - BAT'!CU30","v":0},{"$f":"'Data Input - BAT'!CV30","v":0},{"$f":"'Data Input - BAT'!CW30","v":0},{"$f":"'Data Input - BAT'!CX30","v":0},{"$f":"'Data Input - BAT'!CY30","v":0},{"$f":"'Data Input - BAT'!CZ30","v":0},{"$f":"'Data Input - BAT'!DA30","v":0},{"$f":"'Data Input - BAT'!DB30","v":0},{"$f":"'Data Input - BAT'!DC30","v":0}]
[null,"Total capex discounted","£000s",{"$f":"D12*D$7","v":0},{"$f":"E12*E$7","v":0},0,721.55416453441785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ12*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"First Year of upfront costs? - Array",null,{"$f":"IF(D12<>0,TRUE,FALSE)","v":false},{"$f":"IF(D15=TRUE,\"ALREADY FOUND\",IF(E12<>0,TRUE,FALSE))","v":false},{"$f":"IF(E15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(E15=TRUE,\"ALREADY FOUND\",IF(F12<>0,TRUE,FALSE)))","v":false},{"$f":"IF(F15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(F15=TRUE,\"ALREADY FOUND\",IF(G12<>0,TRUE,FALSE)))","v":true},"ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND",{"$f":"IF(BR15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(BR15=TRUE,\"ALREADY FOUND\",IF(BS12<>0,TRUE,FALSE)))","v":"ALREADY FOUND"},"ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND"]
[null,"First Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$15:$CX$15,0))","v":2026}]
[null,"Final Year of upfront costs? - Array",null,{"$f":"IF(D6<$D$16,FALSE,IF(D12+E12=0,TRUE,FALSE))","v":false},{"$f":"IF(D17=TRUE,\"N/A\",IF(D17=\"N/A\",\"N/A\",IF(E6<$D$16,FALSE,IF(E12+F12=0,TRUE,FALSE))))","v":false},{"$f":"IF(E17=TRUE,\"N/A\",IF(E17=\"N/A\",\"N/A\",IF(F6<$D$16,FALSE,IF(F12+G12=0,TRUE,FALSE))))","v":false},{"$f":"IF(F17=TRUE,\"N/A\",IF(F17=\"N/A\",\"N/A\",IF(G6<$D$16,FALSE,IF(G12+H12=0,TRUE,FALSE))))","v":false},{"$f":"IF(G17=TRUE,\"N/A\",IF(G17=\"N/A\",\"N/A\",IF(H6<$D$16,FALSE,IF(H12+I12=0,TRUE,FALSE))))","v":true},{"$f":"IF(H17=TRUE,\"N/A\",IF(H17=\"N/A\",\"N/A\",IF(I6<$D$16,FALSE,IF(I12+J12=0,TRUE,FALSE))))","v":"N/A"},{"$f":"IF(I17=TRUE,\"N/A\",IF(I17=\"N/A\",\"N/A\",IF(J6<$D$16,FALSE,IF(J12+K12=0,TRUE,FALSE))))","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(BU17=TRUE,\"N/A\",IF(BU17=\"N/A\",\"N/A\",IF(BV6<$D$16,FALSE,IF(BV12+BW12=0,TRUE,FALSE))))","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"Final Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$17:$CX$17,0))","v":2027}]
[null,"Include undiscounted total capex in SUM?",null,{"$f":"IF(AND(OR(D6=$D$16,D6>$D$16),OR(D6=$D$18,D6<$D$18)),D12,0)","v":0},{"$f":"IF(AND(OR(E6=$D$16,E6>$D$16),OR(E6=$D$18,E6<$D$18)),E12,0)","v":0},{"$f":"IF(AND(OR(F6=$D$16,F6>$D$16),OR(F6=$D$18,F6<$D$18)),F12,0)","v":0},{"$f":"IF(AND(OR(G6=$D$16,G6>$D$16),OR(G6=$D$18,G6<$D$18)),G12,0)","v":800},{"$f":"IF(AND(OR(H6=$D$16,H6>$D$16),OR(H6=$D$18,H6<$D$18)),H12,0)","v":0},{"$f":"IF(AND(OR(I6=$D$16,I6>$D$16),OR(I6=$D$18,I6<$D$18)),I12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OR(BU6=$D$16,BU6>$D$16),OR(BU6=$D$18,BU6<$D$18)),BU12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total upfront investment cost for first installation only",null,{"$f":"SUM(D19:CX19)","v":800}]
[null,"New investment/refurbishment cost?",null,null,null,null,{"$f":"IF(OR(AND(SUM(D12:F12)=0,G12>0,G15=\"ALREADY FOUND\"),AND(F21=TRUE,G12>0),AND(F21=TRUE,SUM(H12:I12)>0)),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND(SUM(E12:G12)=0,H12>0,H15=\"ALREADY FOUND\"),AND(G21=TRUE,H12>0),AND(G21=TRUE,SUM(I12:J12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(AND(SUM(BQ12:BS12)=0,BT12>0,BT15=\"ALREADY FOUND\"),AND(BS21=TRUE,BT12>0),AND(BS21=TRUE,SUM(BU12:BV12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"New investment/refurbishment counter",null,null,null,null,{"$f":"IF(G21=FALSE,0,IF(F22<>0,F22,MAX($D$22:F22)+1))","v":0},{"$f":"IF(H21=FALSE,0,IF(G22<>0,G22,MAX($D$22:G22)+1))","v":0},{"$f":"IF(I21=FALSE,0,IF(H22<>0,H22,MAX($D$22:H22)+1))","v":0},{"$f":"IF(J21=FALSE,0,IF(I22<>0,I22,MAX($D$22:I22)+1))","v":0},{"$f":"IF(K21=FALSE,0,IF(J22<>0,J22,MAX($D$22:J22)+1))","v":0},{"$f":"IF(L21=FALSE,0,IF(K22<>0,K22,MAX($D$22:K22)+1))","v":0},{"$f":"IF(M21=FALSE,0,IF(L22<>0,L22,MAX($D$22:L22)+1))","v":0},{"$f":"IF(N21=FALSE,0,IF(M22<>0,M22,MAX($D$22:M22)+1))","v":0},{"$f":"IF(O21=FALSE,0,IF(N22<>0,N22,MAX($D$22:N22)+1))","v":0},{"$f":"IF(P21=FALSE,0,IF(O22<>0,O22,MAX($D$22:O22)+1))","v":0},{"$f":"IF(Q21=FALSE,0,IF(P22<>0,P22,MAX($D$22:P22)+1))","v":0},{"$f":"IF(R21=FALSE,0,IF(Q22<>0,Q22,MAX($D$22:Q22)+1))","v":0},{"$f":"IF(S21=FALSE,0,IF(R22<>0,R22,MAX($D$22:R22)+1))","v":0},{"$f":"IF(T21=FALSE,0,IF(S22<>0,S22,MAX($D$22:S22)+1))","v":0},{"$f":"IF(U21=FALSE,0,IF(T22<>0,T22,MAX($D$22:T22)+1))","v":0},{"$f":"IF(V21=FALSE,0,IF(U22<>0,U22,MAX($D$22:U22)+1))","v":0},{"$f":"IF(W21=FALSE,0,IF(V22<>0,V22,MAX($D$22:V22)+1))","v":0},{"$f":"IF(X21=FALSE,0,IF(W22<>0,W22,MAX($D$22:W22)+1))","v":0},{"$f":"IF(Y21=FALSE,0,IF(X22<>0,X22,MAX($D$22:X22)+1))","v":0},{"$f":"IF(Z21=FALSE,0,IF(Y22<>0,Y22,MAX($D$22:Y22)+1))","v":0},{"$f":"IF(AA21=FALSE,0,IF(Z22<>0,Z22,MAX($D$22:Z22)+1))","v":0},{"$f":"IF(AB21=FALSE,0,IF(AA22<>0,AA22,MAX($D$22:AA22)+1))","v":0},{"$f":"IF(AC21=FALSE,0,IF(AB22<>0,AB22,MAX($D$22:AB22)+1))","v":0},{"$f":"IF(AD21=FALSE,0,IF(AC22<>0,AC22,MAX($D$22:AC22)+1))","v":0},{"$f":"IF(AE21=FALSE,0,IF(AD22<>0,AD22,MAX($D$22:AD22)+1))","v":0},{"$f":"IF(AF21=FALSE,0,IF(AE22<>0,AE22,MAX($D$22:AE22)+1))","v":0},{"$f":"IF(AG21=FALSE,0,IF(AF22<>0,AF22,MAX($D$22:AF22)+1))","v":0},{"$f":"IF(AH21=FALSE,0,IF(AG22<>0,AG22,MAX($D$22:AG22)+1))","v":0},{"$f":"IF(AI21=FALSE,0,IF(AH22<>0,AH22,MAX($D$22:AH22)+1))","v":0},{"$f":"IF(AJ21=FALSE,0,IF(AI22<>0,AI22,MAX($D$22:AI22)+1))","v":0},{"$f":"IF(AK21=FALSE,0,IF(AJ22<>0,AJ22,MAX($D$22:AJ22)+1))","v":0},{"$f":"IF(AL21=FALSE,0,IF(AK22<>0,AK22,MAX($D$22:AK22)+1))","v":0},{"$f":"IF(AM21=FALSE,0,IF(AL22<>0,AL22,MAX($D$22:AL22)+1))","v":0},{"$f":"IF(AN21=FALSE,0,IF(AM22<>0,AM22,MAX($D$22:AM22)+1))","v":0},{"$f":"IF(AO21=FALSE,0,IF(AN22<>0,AN22,MAX($D$22:AN22)+1))","v":0},{"$f":"IF(AP21=FALSE,0,IF(AO22<>0,AO22,MAX($D$22:AO22)+1))","v":0},{"$f":"IF(AQ21=FALSE,0,IF(AP22<>0,AP22,MAX($D$22:AP22)+1))","v":0},{"$f":"IF(AR21=FALSE,0,IF(AQ22<>0,AQ22,MAX($D$22:AQ22)+1))","v":0},{"$f":"IF(AS21=FALSE,0,IF(AR22<>0,AR22,MAX($D$22:AR22)+1))","v":0},{"$f":"IF(AT21=FALSE,0,IF(AS22<>0,AS22,MAX($D$22:AS22)+1))","v":0},{"$f":"IF(AU21=FALSE,0,IF(AT22<>0,AT22,MAX($D$22:AT22)+1))","v":0},{"$f":"IF(AV21=FALSE,0,IF(AU22<>0,AU22,MAX($D$22:AU22)+1))","v":0},{"$f":"IF(AW21=FALSE,0,IF(AV22<>0,AV22,MAX($D$22:AV22)+1))","v":0},{"$f":"IF(AX21=FALSE,0,IF(AW22<>0,AW22,MAX($D$22:AW22)+1))","v":0},{"$f":"IF(AY21=FALSE,0,IF(AX22<>0,AX22,MAX($D$22:AX22)+1))","v":0},{"$f":"IF(AZ21=FALSE,0,IF(AY22<>0,AY22,MAX($D$22:AY22)+1))","v":0},{"$f":"IF(BA21=FALSE,0,IF(AZ22<>0,AZ22,MAX($D$22:AZ22)+1))","v":0},{"$f":"IF(BB21=FALSE,0,IF(BA22<>0,BA22,MAX($D$22:BA22)+1))","v":0},{"$f":"IF(BC21=FALSE,0,IF(BB22<>0,BB22,MAX($D$22:BB22)+1))","v":0},{"$f":"IF(BD21=FALSE,0,IF(BC22<>0,BC22,MAX($D$22:BC22)+1))","v":0},{"$f":"IF(BE21=FALSE,0,IF(BD22<>0,BD22,MAX($D$22:BD22)+1))","v":0},{"$f":"IF(BF21=FALSE,0,IF(BE22<>0,BE22,MAX($D$22:BE22)+1))","v":0},{"$f":"IF(BG21=FALSE,0,IF(BF22<>0,BF22,MAX($D$22:BF22)+1))","v":0},{"$f":"IF(BH21=FALSE,0,IF(BG22<>0,BG22,MAX($D$22:BG22)+1))","v":0},{"$f":"IF(BI21=FALSE,0,IF(BH22<>0,BH22,MAX($D$22:BH22)+1))","v":0},{"$f":"IF(BJ21=FALSE,0,IF(BI22<>0,BI22,MAX($D$22:BI22)+1))","v":0},{"$f":"IF(BK21=FALSE,0,IF(BJ22<>0,BJ22,MAX($D$22:BJ22)+1))","v":0},{"$f":"IF(BL21=FALSE,0,IF(BK22<>0,BK22,MAX($D$22:BK22)+1))","v":0},{"$f":"IF(BM21=FALSE,0,IF(BL22<>0,BL22,MAX($D$22:BL22)+1))","v":0},{"$f":"IF(BN21=FALSE,0,IF(BM22<>0,BM22,MAX($D$22:BM22)+1))","v":0},{"$f":"IF(BO21=FALSE,0,IF(BN22<>0,BN22,MAX($D$22:BN22)+1))","v":0},{"$f":"IF(BP21=FALSE,0,IF(BO22<>0,BO22,MAX($D$22:BO22)+1))","v":0},{"$f":"IF(BQ21=FALSE,0,IF(BP22<>0,BP22,MAX($D$22:BP22)+1))","v":0},{"$f":"IF(BR21=FALSE,0,IF(BQ22<>0,BQ22,MAX($D$22:BQ22)+1))","v":0},{"$f":"IF(BS21=FALSE,0,IF(BR22<>0,BR22,MAX($D$22:BR22)+1))","v":0},{"$f":"IF(BT21=FALSE,0,IF(BS22<>0,BS22,MAX($D$22:BS22)+1))","v":0},{"$f":"IF(BU21=FALSE,0,IF(BT22<>0,BT22,MAX($D$22:BT22)+1))","v":0},{"$f":"IF(BV21=FALSE,0,IF(BU22<>0,BU22,MAX($D$22:BU22)+1))","v":0},{"$f":"IF(BW21=FALSE,0,IF(BV22<>0,BV22,MAX($D$22:BV22)+1))","v":0},{"$f":"IF(BX21=FALSE,0,IF(BW22<>0,BW22,MAX($D$22:BW22)+1))","v":0},{"$f":"IF(BY21=FALSE,0,IF(BX22<>0,BX22,MAX($D$22:BX22)+1))","v":0},{"$f":"IF(BZ21=FALSE,0,IF(BY22<>0,BY22,MAX($D$22:BY22)+1))","v":0},{"$f":"IF(CA21=FALSE,0,IF(BZ22<>0,BZ22,MAX($D$22:BZ22)+1))","v":0},{"$f":"IF(CB21=FALSE,0,IF(CA22<>0,CA22,MAX($D$22:CA22)+1))","v":0},{"$f":"IF(CC21=FALSE,0,IF(CB22<>0,CB22,MAX($D$22:CB22)+1))","v":0},{"$f":"IF(CD21=FALSE,0,IF(CC22<>0,CC22,MAX($D$22:CC22)+1))","v":0},{"$f":"IF(CE21=FALSE,0,IF(CD22<>0,CD22,MAX($D$22:CD22)+1))","v":0},{"$f":"IF(CF21=FALSE,0,IF(CE22<>0,CE22,MAX($D$22:CE22)+1))","v":0},{"$f":"IF(CG21=FALSE,0,IF(CF22<>0,CF22,MAX($D$22:CF22)+1))","v":0},{"$f":"IF(CH21=FALSE,0,IF(CG22<>0,CG22,MAX($D$22:CG22)+1))","v":0},{"$f":"IF(CI21=FALSE,0,IF(CH22<>0,CH22,MAX($D$22:CH22)+1))","v":0},{"$f":"IF(CJ21=FALSE,0,IF(CI22<>0,CI22,MAX($D$22:CI22)+1))","v":0},{"$f":"IF(CK21=FALSE,0,IF(CJ22<>0,CJ22,MAX($D$22:CJ22)+1))","v":0},{"$f":"IF(CL21=FALSE,0,IF(CK22<>0,CK22,MAX($D$22:CK22)+1))","v":0},{"$f":"IF(CM21=FALSE,0,IF(CL22<>0,CL22,MAX($D$22:CL22)+1))","v":0},{"$f":"IF(CN21=FALSE,0,IF(CM22<>0,CM22,MAX($D$22:CM22)+1))","v":0},{"$f":"IF(CO21=FALSE,0,IF(CN22<>0,CN22,MAX($D$22:CN22)+1))","v":0},{"$f":"IF(CP21=FALSE,0,IF(CO22<>0,CO22,MAX($D$22:CO22)+1))","v":0},{"$f":"IF(CQ21=FALSE,0,IF(CP22<>0,CP22,MAX($D$22:CP22)+1))","v":0},{"$f":"IF(CR21=FALSE,0,IF(CQ22<>0,CQ22,MAX($D$22:CQ22)+1))","v":0},{"$f":"IF(CS21=FALSE,0,IF(CR22<>0,CR22,MAX($D$22:CR22)+1))","v":0},{"$f":"IF(CT21=FALSE,0,IF(CS22<>0,CS22,MAX($D$22:CS22)+1))","v":0},{"$f":"IF(CU21=FALSE,0,IF(CT22<>0,CT22,MAX($D$22:CT22)+1))","v":0},{"$f":"IF(CV21=FALSE,0,IF(CU22<>0,CU22,MAX($D$22:CU22)+1))","v":0},{"$f":"IF(CW21=FALSE,0,IF(CV22<>0,CV22,MAX($D$22:CV22)+1))","v":0},{"$f":"IF(CX21=FALSE,0,IF(CW22<>0,CW22,MAX($D$22:CW22)+1))","v":0}]
[null,"Total upfront investment cost for given investment/refurb",null,null,null,null,{"$f":"IF(G21=TRUE,SUMIF($G$22:$CX$22,G22,$G$13:$CY$13),0)","v":0},{"$f":"IF(H21=TRUE,SUMIF($G$22:$CX$22,H22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W21=TRUE,SUMIF($G$22:$CX$22,W22,$G$13:$CY$13),0)","v":0},{"$f":"IF(X21=TRUE,SUMIF($G$22:$CX$22,X22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CJ21=TRUE,SUMIF($G$22:$CX$22,CJ22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC"]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),D20*1000)/1000,0)","v":90.381497590578093}]
[null,"Annualised payment - additional investment or refurbishments","£000s",0,0,0,{"$f":"IFERROR(IF(G15=FALSE,0,IF(G21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),G23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(H15=FALSE,0,IF(H21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),H23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(I15=FALSE,0,IF(I21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),I23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(J15=FALSE,0,IF(J21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),J23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(K15=FALSE,0,IF(K21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),K23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(L15=FALSE,0,IF(L21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),L23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(M15=FALSE,0,IF(M21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),M23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(N15=FALSE,0,IF(N21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),N23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(O15=FALSE,0,IF(O21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),O23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(P15=FALSE,0,IF(P21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),P23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Q15=FALSE,0,IF(Q21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),Q23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(R15=FALSE,0,IF(R21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),R23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(S15=FALSE,0,IF(S21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),S23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(T15=FALSE,0,IF(T21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),T23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(U15=FALSE,0,IF(U21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),U23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(V15=FALSE,0,IF(V21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),V23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(W15=FALSE,0,IF(W21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),W23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(X15=FALSE,0,IF(X21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),X23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Y15=FALSE,0,IF(Y21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),Y23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Z15=FALSE,0,IF(Z21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),Z23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AA15=FALSE,0,IF(AA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AB15=FALSE,0,IF(AB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AC15=FALSE,0,IF(AC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AD15=FALSE,0,IF(AD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AE15=FALSE,0,IF(AE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AF15=FALSE,0,IF(AF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AG15=FALSE,0,IF(AG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AH15=FALSE,0,IF(AH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AI15=FALSE,0,IF(AI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AJ15=FALSE,0,IF(AJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AK15=FALSE,0,IF(AK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AL15=FALSE,0,IF(AL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AM15=FALSE,0,IF(AM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AN15=FALSE,0,IF(AN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AO15=FALSE,0,IF(AO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AP15=FALSE,0,IF(AP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AQ15=FALSE,0,IF(AQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AR15=FALSE,0,IF(AR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AS15=FALSE,0,IF(AS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AT15=FALSE,0,IF(AT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AU15=FALSE,0,IF(AU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AV15=FALSE,0,IF(AV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AW15=FALSE,0,IF(AW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AX15=FALSE,0,IF(AX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AY15=FALSE,0,IF(AY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AZ15=FALSE,0,IF(AZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),AZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BA15=FALSE,0,IF(BA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BB15=FALSE,0,IF(BB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BC15=FALSE,0,IF(BC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BD15=FALSE,0,IF(BD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BE15=FALSE,0,IF(BE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BF15=FALSE,0,IF(BF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BG15=FALSE,0,IF(BG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BH15=FALSE,0,IF(BH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BI15=FALSE,0,IF(BI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BJ15=FALSE,0,IF(BJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BK15=FALSE,0,IF(BK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BL15=FALSE,0,IF(BL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BM15=FALSE,0,IF(BM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BN15=FALSE,0,IF(BN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BO15=FALSE,0,IF(BO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BP15=FALSE,0,IF(BP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BQ15=FALSE,0,IF(BQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BR15=FALSE,0,IF(BR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BS15=FALSE,0,IF(BS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BT15=FALSE,0,IF(BT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BU15=FALSE,0,IF(BU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BV15=FALSE,0,IF(BV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BW15=FALSE,0,IF(BW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BX15=FALSE,0,IF(BX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BY15=FALSE,0,IF(BY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BZ15=FALSE,0,IF(BZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),BZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CA15=FALSE,0,IF(CA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CB15=FALSE,0,IF(CB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CC15=FALSE,0,IF(CC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CD15=FALSE,0,IF(CD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CE15=FALSE,0,IF(CE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CF15=FALSE,0,IF(CF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CG15=FALSE,0,IF(CG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CH15=FALSE,0,IF(CH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CI15=FALSE,0,IF(CI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CJ15=FALSE,0,IF(CJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CK15=FALSE,0,IF(CK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CL15=FALSE,0,IF(CL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CM15=FALSE,0,IF(CM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CN15=FALSE,0,IF(CN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CO15=FALSE,0,IF(CO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CP15=FALSE,0,IF(CP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CQ15=FALSE,0,IF(CQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CR15=FALSE,0,IF(CR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CS15=FALSE,0,IF(CS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CT15=FALSE,0,IF(CT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CU15=FALSE,0,IF(CU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CV15=FALSE,0,IF(CV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CW15=FALSE,0,IF(CW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CX15=FALSE,0,IF(CX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CY15=FALSE,0,IF(CY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$H$26:$H$28),CY23*1000)/1000,0)),0)","v":0}]
[null,"Cumulative annualised payment","£000s",0,0,0,{"$f":"IF(G27=0,F28,IF(F27=G27,F28,F28+G27))","v":0},{"$f":"IF(H27=0,G28,IF(G27=H27,G28,G28+H27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT27=0,BS28,IF(BS27=BT27,BS28,BS28+BT27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual value (taking into account installation year)","£000s",{"$f":"IF(D15=FALSE,0,IF(D28=0,$D$26,D28))","v":0},{"$f":"IF(E15=FALSE,0,IF(E28=0,$D$26,E28))","v":0},0,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,{"$f":"IF(BQ15=FALSE,0,IF(BQ28=0,$D$26,BQ28))","v":90.381497590578093},90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,90.381497590578093,0]
[null,"Discounted annual value","£000s",{"$f":"D29*D$7","v":0},{"$f":"E29*E$7","v":0},0,81.518932479173856,78.762253603066526,76.098795751755105,73.525406523434881,71.039040119260775,68.636753738416203,66.315704095088137,64.073144053225249,61.906419375096867,59.812965579803745,57.790304908022947,55.836043389394156,53.94786800907648,52.123543970122206,50.360912048427259,48.657886037127788,47.012450277418154,45.422657272867788,43.886625384413321,42.402536603297897,40.968634399321644,39.583221641856667,38.244658591165866,36.951360957648184,35.701798026713227,34.494490847065919,33.328010480256928,32.357291728404782,31.414846338257071,30.499850813841817,29.611505644506618,28.749034606317103,27.911684083803014,27.098722411459235,26.309439234426439,25.543144887792657,24.799169793973455,24.076863877644129,23.37559599771275,22.694753395837619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP29*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Capital (finance)"]
[null,"Financing costs (when entered manually)","£000s",{"$f":"'Data Input - BAT'!H39","v":0},{"$f":"'Data Input - BAT'!I39","v":0},{"$f":"'Data Input - BAT'!J39","v":0},{"$f":"'Data Input - BAT'!K39","v":0},{"$f":"'Data Input - BAT'!L39","v":0},{"$f":"'Data Input - BAT'!M39","v":0},{"$f":"'Data Input - BAT'!N39","v":0},{"$f":"'Data Input - BAT'!O39","v":0},{"$f":"'Data Input - BAT'!P39","v":0},{"$f":"'Data Input - BAT'!Q39","v":0},{"$f":"'Data Input - BAT'!R39","v":0},{"$f":"'Data Input - BAT'!S39","v":0},{"$f":"'Data Input - BAT'!T39","v":0},{"$f":"'Data Input - BAT'!U39","v":0},{"$f":"'Data Input - BAT'!V39","v":0},{"$f":"'Data Input - BAT'!W39","v":0},{"$f":"'Data Input - BAT'!X39","v":0},{"$f":"'Data Input - BAT'!Y39","v":0},{"$f":"'Data Input - BAT'!Z39","v":0},{"$f":"'Data Input - BAT'!AA39","v":0},{"$f":"'Data Input - BAT'!AB39","v":0},{"$f":"'Data Input - BAT'!AC39","v":0},{"$f":"'Data Input - BAT'!AD39","v":0},{"$f":"'Data Input - BAT'!AE39","v":0},{"$f":"'Data Input - BAT'!AF39","v":0},{"$f":"'Data Input - BAT'!AG39","v":0},{"$f":"'Data Input - BAT'!AH39","v":0},{"$f":"'Data Input - BAT'!AI39","v":0},{"$f":"'Data Input - BAT'!AJ39","v":0},{"$f":"'Data Input - BAT'!AK39","v":0},{"$f":"'Data Input - BAT'!AL39","v":0},{"$f":"'Data Input - BAT'!AM39","v":0},{"$f":"'Data Input - BAT'!AN39","v":0},{"$f":"'Data Input - BAT'!AO39","v":0},{"$f":"'Data Input - BAT'!AP39","v":0},{"$f":"'Data Input - BAT'!AQ39","v":0},{"$f":"'Data Input - BAT'!AR39","v":0},{"$f":"'Data Input - BAT'!AS39","v":0},{"$f":"'Data Input - BAT'!AT39","v":0},{"$f":"'Data Input - BAT'!AU39","v":0},{"$f":"'Data Input - BAT'!AV39","v":0},{"$f":"'Data Input - BAT'!AW39","v":0},{"$f":"'Data Input - BAT'!AX39","v":0},{"$f":"'Data Input - BAT'!AY39","v":0},{"$f":"'Data Input - BAT'!AZ39","v":0},{"$f":"'Data Input - BAT'!BA39","v":0},{"$f":"'Data Input - BAT'!BB39","v":0},{"$f":"'Data Input - BAT'!BC39","v":0},{"$f":"'Data Input - BAT'!BD39","v":0},{"$f":"'Data Input - BAT'!BE39","v":0},{"$f":"'Data Input - BAT'!BF39","v":0},{"$f":"'Data Input - BAT'!BG39","v":0},{"$f":"'Data Input - BAT'!BH39","v":0},{"$f":"'Data Input - BAT'!BI39","v":0},{"$f":"'Data Input - BAT'!BJ39","v":0},{"$f":"'Data Input - BAT'!BK39","v":0},{"$f":"'Data Input - BAT'!BL39","v":0},{"$f":"'Data Input - BAT'!BM39","v":0},{"$f":"'Data Input - BAT'!BN39","v":0},{"$f":"'Data Input - BAT'!BO39","v":0},{"$f":"'Data Input - BAT'!BP39","v":0},{"$f":"'Data Input - BAT'!BQ39","v":0},{"$f":"'Data Input - BAT'!BR39","v":0},{"$f":"'Data Input - BAT'!BS39","v":0},{"$f":"'Data Input - BAT'!BT39","v":0},{"$f":"'Data Input - BAT'!BU39","v":0},{"$f":"'Data Input - BAT'!BV39","v":0},{"$f":"'Data Input - BAT'!BW39","v":0},{"$f":"'Data Input - BAT'!BX39","v":0},{"$f":"'Data Input - BAT'!BY39","v":0},{"$f":"'Data Input - BAT'!BZ39","v":0},{"$f":"'Data Input - BAT'!CA39","v":0},{"$f":"'Data Input - BAT'!CB39","v":0},{"$f":"'Data Input - BAT'!CC39","v":0},{"$f":"'Data Input - BAT'!CD39","v":0},{"$f":"'Data Input - BAT'!CE39","v":0},{"$f":"'Data Input - BAT'!CF39","v":0},{"$f":"'Data Input - BAT'!CG39","v":0},{"$f":"'Data Input - BAT'!CH39","v":0},{"$f":"'Data Input - BAT'!CI39","v":0},{"$f":"'Data Input - BAT'!CJ39","v":0},{"$f":"'Data Input - BAT'!CK39","v":0},{"$f":"'Data Input - BAT'!CL39","v":0},{"$f":"'Data Input - BAT'!CM39","v":0},{"$f":"'Data Input - BAT'!CN39","v":0},{"$f":"'Data Input - BAT'!CO39","v":0},{"$f":"'Data Input - BAT'!CP39","v":0},{"$f":"'Data Input - BAT'!CQ39","v":0},{"$f":"'Data Input - BAT'!CR39","v":0},{"$f":"'Data Input - BAT'!CS39","v":0},{"$f":"'Data Input - BAT'!CT39","v":0},{"$f":"'Data Input - BAT'!CU39","v":0},{"$f":"'Data Input - BAT'!CV39","v":0},{"$f":"'Data Input - BAT'!CW39","v":0},{"$f":"'Data Input - BAT'!CX39","v":0},{"$f":"'Data Input - BAT'!CY39","v":0},{"$f":"'Data Input - BAT'!CZ39","v":0},{"$f":"'Data Input - BAT'!DA39","v":0},{"$f":"'Data Input - BAT'!DB39","v":0},{"$f":"'Data Input - BAT'!DC39","v":0}]
[null,"Discounted financing","£000s",{"$f":"D33*D$7","v":0},{"$f":"E33*E$7","v":0},{"$f":"F33*F$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ33*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",D34+D13,D30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",E34+E13,E30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",F34+F13,F30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",G34+G13,G30)","v":81.518932479173856},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",H34+H13,H30)","v":78.762253603066526},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",I34+I13,I30)","v":76.098795751755105},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",J34+J13,J30)","v":73.525406523434881},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",K34+K13,K30)","v":71.039040119260775},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",L34+L13,L30)","v":68.636753738416203},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",M34+M13,M30)","v":66.315704095088137},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",N34+N13,N30)","v":64.073144053225249},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",O34+O13,O30)","v":61.906419375096867},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",P34+P13,P30)","v":59.812965579803745},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Q34+Q13,Q30)","v":57.790304908022947},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",R34+R13,R30)","v":55.836043389394156},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",S34+S13,S30)","v":53.94786800907648},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",T34+T13,T30)","v":52.123543970122206},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",U34+U13,U30)","v":50.360912048427259},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",V34+V13,V30)","v":48.657886037127788},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",W34+W13,W30)","v":47.012450277418154},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",X34+X13,X30)","v":45.422657272867788},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Y34+Y13,Y30)","v":43.886625384413321},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Z34+Z13,Z30)","v":42.402536603297897},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AA34+AA13,AA30)","v":40.968634399321644},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AB34+AB13,AB30)","v":39.583221641856667},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AC34+AC13,AC30)","v":38.244658591165866},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AD34+AD13,AD30)","v":36.951360957648184},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AE34+AE13,AE30)","v":35.701798026713227},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AF34+AF13,AF30)","v":34.494490847065919},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AG34+AG13,AG30)","v":33.328010480256928},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AH34+AH13,AH30)","v":32.357291728404782},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AI34+AI13,AI30)","v":31.414846338257071},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AJ34+AJ13,AJ30)","v":30.499850813841817},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AK34+AK13,AK30)","v":29.611505644506618},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AL34+AL13,AL30)","v":28.749034606317103},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AM34+AM13,AM30)","v":27.911684083803014},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AN34+AN13,AN30)","v":27.098722411459235},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AO34+AO13,AO30)","v":26.309439234426439},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AP34+AP13,AP30)","v":25.543144887792657},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AQ34+AQ13,AQ30)","v":24.799169793973455},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AR34+AR13,AR30)","v":24.076863877644129},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AS34+AS13,AS30)","v":23.37559599771275},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AT34+AT13,AT30)","v":22.694753395837619},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AU34+AU13,AU30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AV34+AV13,AV30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AW34+AW13,AW30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AX34+AX13,AX30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AY34+AY13,AY30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AZ34+AZ13,AZ30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BA34+BA13,BA30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BB34+BB13,BB30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BC34+BC13,BC30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BD34+BD13,BD30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BE34+BE13,BE30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BF34+BF13,BF30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BG34+BG13,BG30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BH34+BH13,BH30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BI34+BI13,BI30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BJ34+BJ13,BJ30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BK34+BK13,BK30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BL34+BL13,BL30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BM34+BM13,BM30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BN34+BN13,BN30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BO34+BO13,BO30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BP34+BP13,BP30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BQ34+BQ13,BQ30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BR34+BR13,BR30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BS34+BS13,BS30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BT34+BT13,BT30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BU34+BU13,BU30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BV34+BV13,BV30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BW34+BW13,BW30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BX34+BX13,BX30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BY34+BY13,BY30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BZ34+BZ13,BZ30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CA34+CA13,CA30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CB34+CB13,CB30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CC34+CC13,CC30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CD34+CD13,CD30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CE34+CE13,CE30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CF34+CF13,CF30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CG34+CG13,CG30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CH34+CH13,CH30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CI34+CI13,CI30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CJ34+CJ13,CJ30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CK34+CK13,CK30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CL34+CL13,CL30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CM34+CM13,CM30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CN34+CN13,CN30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CO34+CO13,CO30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CP34+CP13,CP30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CQ34+CQ13,CQ30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CR34+CR13,CR30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CS34+CS13,CS30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CT34+CT13,CT30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CU34+CU13,CU30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CV34+CV13,CV30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CW34+CW13,CW30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CX34+CX13,CX30)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CY34+CY13,CY30)","v":0}]
[]
[null,"Operating costs (non-energy, per annum)"]
[null,"Total Opex","£000s",{"$f":"'Data Input - BAT'!H50","v":16800},{"$f":"'Data Input - BAT'!I50","v":18272.898300000001},{"$f":"'Data Input - BAT'!J50","v":18379.212103271901},{"$f":"'Data Input - BAT'!K50","v":18489.054780615807},{"$f":"'Data Input - BAT'!L50","v":18505.054780615807},{"$f":"'Data Input - BAT'!M50","v":18618.543465948787},{"$f":"'Data Input - BAT'!N50","v":18735.799181214024},{"$f":"'Data Input - BAT'!O50","v":18856.946965436062},{"$f":"'Data Input - BAT'!P50","v":18982.11600805978},{"$f":"'Data Input - BAT'!Q50","v":19111.439786715309},{"$f":"'Data Input - BAT'!R50","v":19245.056209555751},{"$f":"'Data Input - BAT'!S50","v":19383.107762319534},{"$f":"'Data Input - BAT'!T50","v":19525.741660274209},{"$f":"'Data Input - BAT'!U50","v":19673.110005203689},{"$f":"'Data Input - BAT'!V50","v":19825.369947606414},{"$f":"'Data Input - BAT'!W50","v":19982.683854277315},{"$f":"'Data Input - BAT'!X50","v":20145.219481452343},{"$f":"'Data Input - BAT'!Y50","v":20313.15015370019},{"$f":"'Data Input - BAT'!Z50","v":20486.654948751959},{"$f":"'Data Input - BAT'!AA50","v":0},{"$f":"'Data Input - BAT'!AB50","v":0},{"$f":"'Data Input - BAT'!AC50","v":0},{"$f":"'Data Input - BAT'!AD50","v":0},{"$f":"'Data Input - BAT'!AE50","v":0},{"$f":"'Data Input - BAT'!AF50","v":0},{"$f":"'Data Input - BAT'!AG50","v":0},{"$f":"'Data Input - BAT'!AH50","v":0},{"$f":"'Data Input - BAT'!AI50","v":0},{"$f":"'Data Input - BAT'!AJ50","v":0},{"$f":"'Data Input - BAT'!AK50","v":0},{"$f":"'Data Input - BAT'!AL50","v":0},{"$f":"'Data Input - BAT'!AM50","v":0},{"$f":"'Data Input - BAT'!AN50","v":0},{"$f":"'Data Input - BAT'!AO50","v":0},{"$f":"'Data Input - BAT'!AP50","v":0},{"$f":"'Data Input - BAT'!AQ50","v":0},{"$f":"'Data Input - BAT'!AR50","v":0},{"$f":"'Data Input - BAT'!AS50","v":0},{"$f":"'Data Input - BAT'!AT50","v":0},{"$f":"'Data Input - BAT'!AU50","v":0},{"$f":"'Data Input - BAT'!AV50","v":0},{"$f":"'Data Input - BAT'!AW50","v":0},{"$f":"'Data Input - BAT'!AX50","v":0},{"$f":"'Data Input - BAT'!AY50","v":0},{"$f":"'Data Input - BAT'!AZ50","v":0},{"$f":"'Data Input - BAT'!BA50","v":0},{"$f":"'Data Input - BAT'!BB50","v":0},{"$f":"'Data Input - BAT'!BC50","v":0},{"$f":"'Data Input - BAT'!BD50","v":0},{"$f":"'Data Input - BAT'!BE50","v":0},{"$f":"'Data Input - BAT'!BF50","v":0},{"$f":"'Data Input - BAT'!BG50","v":0},{"$f":"'Data Input - BAT'!BH50","v":0},{"$f":"'Data Input - BAT'!BI50","v":0},{"$f":"'Data Input - BAT'!BJ50","v":0},{"$f":"'Data Input - BAT'!BK50","v":0},{"$f":"'Data Input - BAT'!BL50","v":0},{"$f":"'Data Input - BAT'!BM50","v":0},{"$f":"'Data Input - BAT'!BN50","v":0},{"$f":"'Data Input - BAT'!BO50","v":0},{"$f":"'Data Input - BAT'!BP50","v":0},{"$f":"'Data Input - BAT'!BQ50","v":0},{"$f":"'Data Input - BAT'!BR50","v":0},{"$f":"'Data Input - BAT'!BS50","v":0},{"$f":"'Data Input - BAT'!BT50","v":0},{"$f":"'Data Input - BAT'!BU50","v":0},{"$f":"'Data Input - BAT'!BV50","v":0},{"$f":"'Data Input - BAT'!BW50","v":0},{"$f":"'Data Input - BAT'!BX50","v":0},{"$f":"'Data Input - BAT'!BY50","v":0},{"$f":"'Data Input - BAT'!BZ50","v":0},{"$f":"'Data Input - BAT'!CA50","v":0},{"$f":"'Data Input - BAT'!CB50","v":0},{"$f":"'Data Input - BAT'!CC50","v":0},{"$f":"'Data Input - BAT'!CD50","v":0},{"$f":"'Data Input - BAT'!CE50","v":0},{"$f":"'Data Input - BAT'!CF50","v":0},{"$f":"'Data Input - BAT'!CG50","v":0},{"$f":"'Data Input - BAT'!CH50","v":0},{"$f":"'Data Input - BAT'!CI50","v":0},{"$f":"'Data Input - BAT'!CJ50","v":0},{"$f":"'Data Input - BAT'!CK50","v":0},{"$f":"'Data Input - BAT'!CL50","v":0},{"$f":"'Data Input - BAT'!CM50","v":0},{"$f":"'Data Input - BAT'!CN50","v":0},{"$f":"'Data Input - BAT'!CO50","v":0},{"$f":"'Data Input - BAT'!CP50","v":0},{"$f":"'Data Input - BAT'!CQ50","v":0},{"$f":"'Data Input - BAT'!CR50","v":0},{"$f":"'Data Input - BAT'!CS50","v":0},{"$f":"'Data Input - BAT'!CT50","v":0},{"$f":"'Data Input - BAT'!CU50","v":0},{"$f":"'Data Input - BAT'!CV50","v":0},{"$f":"'Data Input - BAT'!CW50","v":0},{"$f":"'Data Input - BAT'!CX50","v":0},{"$f":"'Data Input - BAT'!CY50","v":0},{"$f":"'Data Input - BAT'!CZ50","v":0},{"$f":"'Data Input - BAT'!DA50","v":0},{"$f":"'Data Input - BAT'!DB50","v":0},{"$f":"'Data Input - BAT'!DC50","v":0}]
[null,"Discounted total opex","£000s",{"$f":"D39*D$7","v":16800},{"$f":"E39*E$7","v":17654.974202898553},17157.191162708023,16676.068094072903,16126.086161703955,15676.314004317981,15241.584705538276,14821.38986092692,14415.238257958079,14022.655294649896,13643.182417856147,13276.376580552891,12921.809717477721,12579.068238501028,12247.752539129644,11927.476527563489,11617.867167745471,11318.564037863811,11029.218903784231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ39*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Waste output (annual amount generated"]
[null,"Total","£000s",{"$f":"'Data Input - BAT'!H79","v":0},{"$f":"'Data Input - BAT'!I79","v":0},{"$f":"'Data Input - BAT'!J79","v":0},{"$f":"'Data Input - BAT'!K79","v":0},{"$f":"'Data Input - BAT'!L79","v":0},{"$f":"'Data Input - BAT'!M79","v":0},{"$f":"'Data Input - BAT'!N79","v":0},{"$f":"'Data Input - BAT'!O79","v":0},{"$f":"'Data Input - BAT'!P79","v":0},{"$f":"'Data Input - BAT'!Q79","v":0},{"$f":"'Data Input - BAT'!R79","v":0},{"$f":"'Data Input - BAT'!S79","v":0},{"$f":"'Data Input - BAT'!T79","v":0},{"$f":"'Data Input - BAT'!U79","v":0},{"$f":"'Data Input - BAT'!V79","v":0},{"$f":"'Data Input - BAT'!W79","v":0},{"$f":"'Data Input - BAT'!X79","v":0},{"$f":"'Data Input - BAT'!Y79","v":0},{"$f":"'Data Input - BAT'!Z79","v":0},{"$f":"'Data Input - BAT'!AA79","v":0},{"$f":"'Data Input - BAT'!AB79","v":0},{"$f":"'Data Input - BAT'!AC79","v":0},{"$f":"'Data Input - BAT'!AD79","v":0},{"$f":"'Data Input - BAT'!AE79","v":0},{"$f":"'Data Input - BAT'!AF79","v":0},{"$f":"'Data Input - BAT'!AG79","v":0},{"$f":"'Data Input - BAT'!AH79","v":0},{"$f":"'Data Input - BAT'!AI79","v":0},{"$f":"'Data Input - BAT'!AJ79","v":0},{"$f":"'Data Input - BAT'!AK79","v":0},{"$f":"'Data Input - BAT'!AL79","v":0},{"$f":"'Data Input - BAT'!AM79","v":0},{"$f":"'Data Input - BAT'!AN79","v":0},{"$f":"'Data Input - BAT'!AO79","v":0},{"$f":"'Data Input - BAT'!AP79","v":0},{"$f":"'Data Input - BAT'!AQ79","v":0},{"$f":"'Data Input - BAT'!AR79","v":0},{"$f":"'Data Input - BAT'!AS79","v":0},{"$f":"'Data Input - BAT'!AT79","v":0},{"$f":"'Data Input - BAT'!AU79","v":0},{"$f":"'Data Input - BAT'!AV79","v":0},{"$f":"'Data Input - BAT'!AW79","v":0},{"$f":"'Data Input - BAT'!AX79","v":0},{"$f":"'Data Input - BAT'!AY79","v":0},{"$f":"'Data Input - BAT'!AZ79","v":0},{"$f":"'Data Input - BAT'!BA79","v":0},{"$f":"'Data Input - BAT'!BB79","v":0},{"$f":"'Data Input - BAT'!BC79","v":0},{"$f":"'Data Input - BAT'!BD79","v":0},{"$f":"'Data Input - BAT'!BE79","v":0},{"$f":"'Data Input - BAT'!BF79","v":0},{"$f":"'Data Input - BAT'!BG79","v":0},{"$f":"'Data Input - BAT'!BH79","v":0},{"$f":"'Data Input - BAT'!BI79","v":0},{"$f":"'Data Input - BAT'!BJ79","v":0},{"$f":"'Data Input - BAT'!BK79","v":0},{"$f":"'Data Input - BAT'!BL79","v":0},{"$f":"'Data Input - BAT'!BM79","v":0},{"$f":"'Data Input - BAT'!BN79","v":0},{"$f":"'Data Input - BAT'!BO79","v":0},{"$f":"'Data Input - BAT'!BP79","v":0},{"$f":"'Data Input - BAT'!BQ79","v":0},{"$f":"'Data Input - BAT'!BR79","v":0},{"$f":"'Data Input - BAT'!BS79","v":0},{"$f":"'Data Input - BAT'!BT79","v":0},{"$f":"'Data Input - BAT'!BU79","v":0},{"$f":"'Data Input - BAT'!BV79","v":0},{"$f":"'Data Input - BAT'!BW79","v":0},{"$f":"'Data Input - BAT'!BX79","v":0},{"$f":"'Data Input - BAT'!BY79","v":0},{"$f":"'Data Input - BAT'!BZ79","v":0},{"$f":"'Data Input - BAT'!CA79","v":0},{"$f":"'Data Input - BAT'!CB79","v":0},{"$f":"'Data Input - BAT'!CC79","v":0},{"$f":"'Data Input - BAT'!CD79","v":0},{"$f":"'Data Input - BAT'!CE79","v":0},{"$f":"'Data Input - BAT'!CF79","v":0},{"$f":"'Data Input - BAT'!CG79","v":0},{"$f":"'Data Input - BAT'!CH79","v":0},{"$f":"'Data Input - BAT'!CI79","v":0},{"$f":"'Data Input - BAT'!CJ79","v":0},{"$f":"'Data Input - BAT'!CK79","v":0},{"$f":"'Data Input - BAT'!CL79","v":0},{"$f":"'Data Input - BAT'!CM79","v":0},{"$f":"'Data Input - BAT'!CN79","v":0},{"$f":"'Data Input - BAT'!CO79","v":0},{"$f":"'Data Input - BAT'!CP79","v":0},{"$f":"'Data Input - BAT'!CQ79","v":0},{"$f":"'Data Input - BAT'!CR79","v":0},{"$f":"'Data Input - BAT'!CS79","v":0},{"$f":"'Data Input - BAT'!CT79","v":0},{"$f":"'Data Input - BAT'!CU79","v":0},{"$f":"'Data Input - BAT'!CV79","v":0},{"$f":"'Data Input - BAT'!CW79","v":0},{"$f":"'Data Input - BAT'!CX79","v":0},{"$f":"'Data Input - BAT'!CY79","v":0},{"$f":"'Data Input - BAT'!CZ79","v":0},{"$f":"'Data Input - BAT'!DA79","v":0},{"$f":"'Data Input - BAT'!DB79","v":0},{"$f":"'Data Input - BAT'!DC79","v":0}]
[null,"Discounted total waste cost","£000s",{"$f":"D43*D$7","v":0},{"$f":"E43*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ43*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Consumption"]
[null,"Total","£000s",{"$f":"'Data Input - BAT'!H100","v":0},{"$f":"'Data Input - BAT'!I100","v":0},{"$f":"'Data Input - BAT'!J100","v":0},{"$f":"'Data Input - BAT'!K100","v":0},{"$f":"'Data Input - BAT'!L100","v":0},{"$f":"'Data Input - BAT'!M100","v":0},{"$f":"'Data Input - BAT'!N100","v":0},{"$f":"'Data Input - BAT'!O100","v":0},{"$f":"'Data Input - BAT'!P100","v":0},{"$f":"'Data Input - BAT'!Q100","v":0},{"$f":"'Data Input - BAT'!R100","v":0},{"$f":"'Data Input - BAT'!S100","v":0},{"$f":"'Data Input - BAT'!T100","v":0},{"$f":"'Data Input - BAT'!U100","v":0},{"$f":"'Data Input - BAT'!V100","v":0},{"$f":"'Data Input - BAT'!W100","v":0},{"$f":"'Data Input - BAT'!X100","v":0},{"$f":"'Data Input - BAT'!Y100","v":0},{"$f":"'Data Input - BAT'!Z100","v":0},{"$f":"'Data Input - BAT'!AA100","v":0},{"$f":"'Data Input - BAT'!AB100","v":0},{"$f":"'Data Input - BAT'!AC100","v":0},{"$f":"'Data Input - BAT'!AD100","v":0},{"$f":"'Data Input - BAT'!AE100","v":0},{"$f":"'Data Input - BAT'!AF100","v":0},{"$f":"'Data Input - BAT'!AG100","v":0},{"$f":"'Data Input - BAT'!AH100","v":0},{"$f":"'Data Input - BAT'!AI100","v":0},{"$f":"'Data Input - BAT'!AJ100","v":0},{"$f":"'Data Input - BAT'!AK100","v":0},{"$f":"'Data Input - BAT'!AL100","v":0},{"$f":"'Data Input - BAT'!AM100","v":0},{"$f":"'Data Input - BAT'!AN100","v":0},{"$f":"'Data Input - BAT'!AO100","v":0},{"$f":"'Data Input - BAT'!AP100","v":0},{"$f":"'Data Input - BAT'!AQ100","v":0},{"$f":"'Data Input - BAT'!AR100","v":0},{"$f":"'Data Input - BAT'!AS100","v":0},{"$f":"'Data Input - BAT'!AT100","v":0},{"$f":"'Data Input - BAT'!AU100","v":0},{"$f":"'Data Input - BAT'!AV100","v":0},{"$f":"'Data Input - BAT'!AW100","v":0},{"$f":"'Data Input - BAT'!AX100","v":0},{"$f":"'Data Input - BAT'!AY100","v":0},{"$f":"'Data Input - BAT'!AZ100","v":0},{"$f":"'Data Input - BAT'!BA100","v":0},{"$f":"'Data Input - BAT'!BB100","v":0},{"$f":"'Data Input - BAT'!BC100","v":0},{"$f":"'Data Input - BAT'!BD100","v":0},{"$f":"'Data Input - BAT'!BE100","v":0},{"$f":"'Data Input - BAT'!BF100","v":0},{"$f":"'Data Input - BAT'!BG100","v":0},{"$f":"'Data Input - BAT'!BH100","v":0},{"$f":"'Data Input - BAT'!BI100","v":0},{"$f":"'Data Input - BAT'!BJ100","v":0},{"$f":"'Data Input - BAT'!BK100","v":0},{"$f":"'Data Input - BAT'!BL100","v":0},{"$f":"'Data Input - BAT'!BM100","v":0},{"$f":"'Data Input - BAT'!BN100","v":0},{"$f":"'Data Input - BAT'!BO100","v":0},{"$f":"'Data Input - BAT'!BP100","v":0},{"$f":"'Data Input - BAT'!BQ100","v":0},{"$f":"'Data Input - BAT'!BR100","v":0},{"$f":"'Data Input - BAT'!BS100","v":0},{"$f":"'Data Input - BAT'!BT100","v":0},{"$f":"'Data Input - BAT'!BU100","v":0},{"$f":"'Data Input - BAT'!BV100","v":0},{"$f":"'Data Input - BAT'!BW100","v":0},{"$f":"'Data Input - BAT'!BX100","v":0},{"$f":"'Data Input - BAT'!BY100","v":0},{"$f":"'Data Input - BAT'!BZ100","v":0},{"$f":"'Data Input - BAT'!CA100","v":0},{"$f":"'Data Input - BAT'!CB100","v":0},{"$f":"'Data Input - BAT'!CC100","v":0},{"$f":"'Data Input - BAT'!CD100","v":0},{"$f":"'Data Input - BAT'!CE100","v":0},{"$f":"'Data Input - BAT'!CF100","v":0},{"$f":"'Data Input - BAT'!CG100","v":0},{"$f":"'Data Input - BAT'!CH100","v":0},{"$f":"'Data Input - BAT'!CI100","v":0},{"$f":"'Data Input - BAT'!CJ100","v":0},{"$f":"'Data Input - BAT'!CK100","v":0},{"$f":"'Data Input - BAT'!CL100","v":0},{"$f":"'Data Input - BAT'!CM100","v":0},{"$f":"'Data Input - BAT'!CN100","v":0},{"$f":"'Data Input - BAT'!CO100","v":0},{"$f":"'Data Input - BAT'!CP100","v":0},{"$f":"'Data Input - BAT'!CQ100","v":0},{"$f":"'Data Input - BAT'!CR100","v":0},{"$f":"'Data Input - BAT'!CS100","v":0},{"$f":"'Data Input - BAT'!CT100","v":0},{"$f":"'Data Input - BAT'!CU100","v":0},{"$f":"'Data Input - BAT'!CV100","v":0},{"$f":"'Data Input - BAT'!CW100","v":0},{"$f":"'Data Input - BAT'!CX100","v":0},{"$f":"'Data Input - BAT'!CY100","v":0},{"$f":"'Data Input - BAT'!CZ100","v":0},{"$f":"'Data Input - BAT'!DA100","v":0},{"$f":"'Data Input - BAT'!DB100","v":0},{"$f":"'Data Input - BAT'!DC100","v":0}]
[null,"Discounted energy consumption","£000s",{"$f":"D47*D$7","v":0},{"$f":"E47*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ47*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Excluding those for which DECC prices used","£000s",{"$f":"('Data Input - BAT'!H100-SUM('Data Input - BAT'!H92:H97))*Calc_BAT!D$7","v":0},{"$f":"('Data Input - BAT'!I100-SUM('Data Input - BAT'!I92:I97))*Calc_BAT!E$7","v":0},{"$f":"('Data Input - BAT'!J100-SUM('Data Input - BAT'!J92:J97))*Calc_BAT!F$7","v":0},{"$f":"('Data Input - BAT'!K100-SUM('Data Input - BAT'!K92:K97))*Calc_BAT!G$7","v":0},{"$f":"('Data Input - BAT'!L100-SUM('Data Input - BAT'!L92:L97))*Calc_BAT!H$7","v":0},{"$f":"('Data Input - BAT'!M100-SUM('Data Input - BAT'!M92:M97))*Calc_BAT!I$7","v":0},{"$f":"('Data Input - BAT'!N100-SUM('Data Input - BAT'!N92:N97))*Calc_BAT!J$7","v":0},{"$f":"('Data Input - BAT'!O100-SUM('Data Input - BAT'!O92:O97))*Calc_BAT!K$7","v":0},{"$f":"('Data Input - BAT'!P100-SUM('Data Input - BAT'!P92:P97))*Calc_BAT!L$7","v":0},{"$f":"('Data Input - BAT'!Q100-SUM('Data Input - BAT'!Q92:Q97))*Calc_BAT!M$7","v":0},{"$f":"('Data Input - BAT'!R100-SUM('Data Input - BAT'!R92:R97))*Calc_BAT!N$7","v":0},{"$f":"('Data Input - BAT'!S100-SUM('Data Input - BAT'!S92:S97))*Calc_BAT!O$7","v":0},{"$f":"('Data Input - BAT'!T100-SUM('Data Input - BAT'!T92:T97))*Calc_BAT!P$7","v":0},{"$f":"('Data Input - BAT'!U100-SUM('Data Input - BAT'!U92:U97))*Calc_BAT!Q$7","v":0},{"$f":"('Data Input - BAT'!V100-SUM('Data Input - BAT'!V92:V97))*Calc_BAT!R$7","v":0},{"$f":"('Data Input - BAT'!W100-SUM('Data Input - BAT'!W92:W97))*Calc_BAT!S$7","v":0},{"$f":"('Data Input - BAT'!X100-SUM('Data Input - BAT'!X92:X97))*Calc_BAT!T$7","v":0},{"$f":"('Data Input - BAT'!Y100-SUM('Data Input - BAT'!Y92:Y97))*Calc_BAT!U$7","v":0},{"$f":"('Data Input - BAT'!Z100-SUM('Data Input - BAT'!Z92:Z97))*Calc_BAT!V$7","v":0},{"$f":"('Data Input - BAT'!AA100-SUM('Data Input - BAT'!AA92:AA97))*Calc_BAT!W$7","v":0},{"$f":"('Data Input - BAT'!AB100-SUM('Data Input - BAT'!AB92:AB97))*Calc_BAT!X$7","v":0},{"$f":"('Data Input - BAT'!AC100-SUM('Data Input - BAT'!AC92:AC97))*Calc_BAT!Y$7","v":0},{"$f":"('Data Input - BAT'!AD100-SUM('Data Input - BAT'!AD92:AD97))*Calc_BAT!Z$7","v":0},{"$f":"('Data Input - BAT'!AE100-SUM('Data Input - BAT'!AE92:AE97))*Calc_BAT!AA$7","v":0},{"$f":"('Data Input - BAT'!AF100-SUM('Data Input - BAT'!AF92:AF97))*Calc_BAT!AB$7","v":0},{"$f":"('Data Input - BAT'!AG100-SUM('Data Input - BAT'!AG92:AG97))*Calc_BAT!AC$7","v":0},{"$f":"('Data Input - BAT'!AH100-SUM('Data Input - BAT'!AH92:AH97))*Calc_BAT!AD$7","v":0},{"$f":"('Data Input - BAT'!AI100-SUM('Data Input - BAT'!AI92:AI97))*Calc_BAT!AE$7","v":0},{"$f":"('Data Input - BAT'!AJ100-SUM('Data Input - BAT'!AJ92:AJ97))*Calc_BAT!AF$7","v":0},{"$f":"('Data Input - BAT'!AK100-SUM('Data Input - BAT'!AK92:AK97))*Calc_BAT!AG$7","v":0},{"$f":"('Data Input - BAT'!AL100-SUM('Data Input - BAT'!AL92:AL97))*Calc_BAT!AH$7","v":0},{"$f":"('Data Input - BAT'!AM100-SUM('Data Input - BAT'!AM92:AM97))*Calc_BAT!AI$7","v":0},{"$f":"('Data Input - BAT'!AN100-SUM('Data Input - BAT'!AN92:AN97))*Calc_BAT!AJ$7","v":0},{"$f":"('Data Input - BAT'!AO100-SUM('Data Input - BAT'!AO92:AO97))*Calc_BAT!AK$7","v":0},{"$f":"('Data Input - BAT'!AP100-SUM('Data Input - BAT'!AP92:AP97))*Calc_BAT!AL$7","v":0},{"$f":"('Data Input - BAT'!AQ100-SUM('Data Input - BAT'!AQ92:AQ97))*Calc_BAT!AM$7","v":0},{"$f":"('Data Input - BAT'!AR100-SUM('Data Input - BAT'!AR92:AR97))*Calc_BAT!AN$7","v":0},{"$f":"('Data Input - BAT'!AS100-SUM('Data Input - BAT'!AS92:AS97))*Calc_BAT!AO$7","v":0},{"$f":"('Data Input - BAT'!AT100-SUM('Data Input - BAT'!AT92:AT97))*Calc_BAT!AP$7","v":0},{"$f":"('Data Input - BAT'!AU100-SUM('Data Input - BAT'!AU92:AU97))*Calc_BAT!AQ$7","v":0},{"$f":"('Data Input - BAT'!AV100-SUM('Data Input - BAT'!AV92:AV97))*Calc_BAT!AR$7","v":0},{"$f":"('Data Input - BAT'!AW100-SUM('Data Input - BAT'!AW92:AW97))*Calc_BAT!AS$7","v":0},{"$f":"('Data Input - BAT'!AX100-SUM('Data Input - BAT'!AX92:AX97))*Calc_BAT!AT$7","v":0},{"$f":"('Data Input - BAT'!AY100-SUM('Data Input - BAT'!AY92:AY97))*Calc_BAT!AU$7","v":0},{"$f":"('Data Input - BAT'!AZ100-SUM('Data Input - BAT'!AZ92:AZ97))*Calc_BAT!AV$7","v":0},{"$f":"('Data Input - BAT'!BA100-SUM('Data Input - BAT'!BA92:BA97))*Calc_BAT!AW$7","v":0},{"$f":"('Data Input - BAT'!BB100-SUM('Data Input - BAT'!BB92:BB97))*Calc_BAT!AX$7","v":0},{"$f":"('Data Input - BAT'!BC100-SUM('Data Input - BAT'!BC92:BC97))*Calc_BAT!AY$7","v":0},{"$f":"('Data Input - BAT'!BD100-SUM('Data Input - BAT'!BD92:BD97))*Calc_BAT!AZ$7","v":0},{"$f":"('Data Input - BAT'!BE100-SUM('Data Input - BAT'!BE92:BE97))*Calc_BAT!BA$7","v":0},{"$f":"('Data Input - BAT'!BF100-SUM('Data Input - BAT'!BF92:BF97))*Calc_BAT!BB$7","v":0},{"$f":"('Data Input - BAT'!BG100-SUM('Data Input - BAT'!BG92:BG97))*Calc_BAT!BC$7","v":0},{"$f":"('Data Input - BAT'!BH100-SUM('Data Input - BAT'!BH92:BH97))*Calc_BAT!BD$7","v":0},{"$f":"('Data Input - BAT'!BI100-SUM('Data Input - BAT'!BI92:BI97))*Calc_BAT!BE$7","v":0},{"$f":"('Data Input - BAT'!BJ100-SUM('Data Input - BAT'!BJ92:BJ97))*Calc_BAT!BF$7","v":0},{"$f":"('Data Input - BAT'!BK100-SUM('Data Input - BAT'!BK92:BK97))*Calc_BAT!BG$7","v":0},{"$f":"('Data Input - BAT'!BL100-SUM('Data Input - BAT'!BL92:BL97))*Calc_BAT!BH$7","v":0},{"$f":"('Data Input - BAT'!BM100-SUM('Data Input - BAT'!BM92:BM97))*Calc_BAT!BI$7","v":0},{"$f":"('Data Input - BAT'!BN100-SUM('Data Input - BAT'!BN92:BN97))*Calc_BAT!BJ$7","v":0},{"$f":"('Data Input - BAT'!BO100-SUM('Data Input - BAT'!BO92:BO97))*Calc_BAT!BK$7","v":0},{"$f":"('Data Input - BAT'!BP100-SUM('Data Input - BAT'!BP92:BP97))*Calc_BAT!BL$7","v":0},{"$f":"('Data Input - BAT'!BQ100-SUM('Data Input - BAT'!BQ92:BQ97))*Calc_BAT!BM$7","v":0},{"$f":"('Data Input - BAT'!BR100-SUM('Data Input - BAT'!BR92:BR97))*Calc_BAT!BN$7","v":0},{"$f":"('Data Input - BAT'!BS100-SUM('Data Input - BAT'!BS92:BS97))*Calc_BAT!BO$7","v":0},{"$f":"('Data Input - BAT'!BT100-SUM('Data Input - BAT'!BT92:BT97))*Calc_BAT!BP$7","v":0},{"$f":"('Data Input - BAT'!BU100-SUM('Data Input - BAT'!BU92:BU97))*Calc_BAT!BQ$7","v":0},{"$f":"('Data Input - BAT'!BV100-SUM('Data Input - BAT'!BV92:BV97))*Calc_BAT!BR$7","v":0},{"$f":"('Data Input - BAT'!BW100-SUM('Data Input - BAT'!BW92:BW97))*Calc_BAT!BS$7","v":0},{"$f":"('Data Input - BAT'!BX100-SUM('Data Input - BAT'!BX92:BX97))*Calc_BAT!BT$7","v":0},{"$f":"('Data Input - BAT'!BY100-SUM('Data Input - BAT'!BY92:BY97))*Calc_BAT!BU$7","v":0},{"$f":"('Data Input - BAT'!BZ100-SUM('Data Input - BAT'!BZ92:BZ97))*Calc_BAT!BV$7","v":0},{"$f":"('Data Input - BAT'!CA100-SUM('Data Input - BAT'!CA92:CA97))*Calc_BAT!BW$7","v":0},{"$f":"('Data Input - BAT'!CB100-SUM('Data Input - BAT'!CB92:CB97))*Calc_BAT!BX$7","v":0},{"$f":"('Data Input - BAT'!CC100-SUM('Data Input - BAT'!CC92:CC97))*Calc_BAT!BY$7","v":0},{"$f":"('Data Input - BAT'!CD100-SUM('Data Input - BAT'!CD92:CD97))*Calc_BAT!BZ$7","v":0},{"$f":"('Data Input - BAT'!CE100-SUM('Data Input - BAT'!CE92:CE97))*Calc_BAT!CA$7","v":0},{"$f":"('Data Input - BAT'!CF100-SUM('Data Input - BAT'!CF92:CF97))*Calc_BAT!CB$7","v":0},{"$f":"('Data Input - BAT'!CG100-SUM('Data Input - BAT'!CG92:CG97))*Calc_BAT!CC$7","v":0},{"$f":"('Data Input - BAT'!CH100-SUM('Data Input - BAT'!CH92:CH97))*Calc_BAT!CD$7","v":0},{"$f":"('Data Input - BAT'!CI100-SUM('Data Input - BAT'!CI92:CI97))*Calc_BAT!CE$7","v":0},{"$f":"('Data Input - BAT'!CJ100-SUM('Data Input - BAT'!CJ92:CJ97))*Calc_BAT!CF$7","v":0},{"$f":"('Data Input - BAT'!CK100-SUM('Data Input - BAT'!CK92:CK97))*Calc_BAT!CG$7","v":0},{"$f":"('Data Input - BAT'!CL100-SUM('Data Input - BAT'!CL92:CL97))*Calc_BAT!CH$7","v":0},{"$f":"('Data Input - BAT'!CM100-SUM('Data Input - BAT'!CM92:CM97))*Calc_BAT!CI$7","v":0},{"$f":"('Data Input - BAT'!CN100-SUM('Data Input - BAT'!CN92:CN97))*Calc_BAT!CJ$7","v":0},{"$f":"('Data Input - BAT'!CO100-SUM('Data Input - BAT'!CO92:CO97))*Calc_BAT!CK$7","v":0},{"$f":"('Data Input - BAT'!CP100-SUM('Data Input - BAT'!CP92:CP97))*Calc_BAT!CL$7","v":0},{"$f":"('Data Input - BAT'!CQ100-SUM('Data Input - BAT'!CQ92:CQ97))*Calc_BAT!CM$7","v":0},{"$f":"('Data Input - BAT'!CR100-SUM('Data Input - BAT'!CR92:CR97))*Calc_BAT!CN$7","v":0},{"$f":"('Data Input - BAT'!CS100-SUM('Data Input - BAT'!CS92:CS97))*Calc_BAT!CO$7","v":0},{"$f":"('Data Input - BAT'!CT100-SUM('Data Input - BAT'!CT92:CT97))*Calc_BAT!CP$7","v":0},{"$f":"('Data Input - BAT'!CU100-SUM('Data Input - BAT'!CU92:CU97))*Calc_BAT!CQ$7","v":0},{"$f":"('Data Input - BAT'!CV100-SUM('Data Input - BAT'!CV92:CV97))*Calc_BAT!CR$7","v":0},{"$f":"('Data Input - BAT'!CW100-SUM('Data Input - BAT'!CW92:CW97))*Calc_BAT!CS$7","v":0},{"$f":"('Data Input - BAT'!CX100-SUM('Data Input - BAT'!CX92:CX97))*Calc_BAT!CT$7","v":0},{"$f":"('Data Input - BAT'!CY100-SUM('Data Input - BAT'!CY92:CY97))*Calc_BAT!CU$7","v":0},{"$f":"('Data Input - BAT'!CZ100-SUM('Data Input - BAT'!CZ92:CZ97))*Calc_BAT!CV$7","v":0},{"$f":"('Data Input - BAT'!DA100-SUM('Data Input - BAT'!DA92:DA97))*Calc_BAT!CW$7","v":0},{"$f":"('Data Input - BAT'!DB100-SUM('Data Input - BAT'!DB92:DB97))*Calc_BAT!CX$7","v":0},{"$f":"('Data Input - BAT'!DC100-SUM('Data Input - BAT'!DC92:DC97))*Calc_BAT!CY$7","v":0}]
[]
[null,"Environmental impacts"]
[null,"Air pollutant emissions"]
[null,{"$f":"'Data Input - BAT'!D105","v":"NOX Part A Category 6"},"Tonnes pa",{"$f":"'Data Input - BAT'!H105","v":295},{"$f":"'Data Input - BAT'!I105","v":295},{"$f":"'Data Input - BAT'!J105","v":295},{"$f":"'Data Input - BAT'!K105","v":282},{"$f":"'Data Input - BAT'!L105","v":282},{"$f":"'Data Input - BAT'!M105","v":282},{"$f":"'Data Input - BAT'!N105","v":282},{"$f":"'Data Input - BAT'!O105","v":282},{"$f":"'Data Input - BAT'!P105","v":282},{"$f":"'Data Input - BAT'!Q105","v":282},{"$f":"'Data Input - BAT'!R105","v":282},{"$f":"'Data Input - BAT'!S105","v":282},{"$f":"'Data Input - BAT'!T105","v":282},{"$f":"'Data Input - BAT'!U105","v":282},{"$f":"'Data Input - BAT'!V105","v":282},{"$f":"'Data Input - BAT'!W105","v":282},{"$f":"'Data Input - BAT'!X105","v":282},{"$f":"'Data Input - BAT'!Y105","v":282},{"$f":"'Data Input - BAT'!Z105","v":282},{"$f":"'Data Input - BAT'!AA105","v":0},{"$f":"'Data Input - BAT'!AB105","v":0},{"$f":"'Data Input - BAT'!AC105","v":0},{"$f":"'Data Input - BAT'!AD105","v":0},{"$f":"'Data Input - BAT'!AE105","v":0},{"$f":"'Data Input - BAT'!AF105","v":0},{"$f":"'Data Input - BAT'!AG105","v":0},{"$f":"'Data Input - BAT'!AH105","v":0},{"$f":"'Data Input - BAT'!AI105","v":0},{"$f":"'Data Input - BAT'!AJ105","v":0},{"$f":"'Data Input - BAT'!AK105","v":0},{"$f":"'Data Input - BAT'!AL105","v":0},{"$f":"'Data Input - BAT'!AM105","v":0},{"$f":"'Data Input - BAT'!AN105","v":0},{"$f":"'Data Input - BAT'!AO105","v":0},{"$f":"'Data Input - BAT'!AP105","v":0},{"$f":"'Data Input - BAT'!AQ105","v":0},{"$f":"'Data Input - BAT'!AR105","v":0},{"$f":"'Data Input - BAT'!AS105","v":0},{"$f":"'Data Input - BAT'!AT105","v":0},{"$f":"'Data Input - BAT'!AU105","v":0},{"$f":"'Data Input - BAT'!AV105","v":0},{"$f":"'Data Input - BAT'!AW105","v":0},{"$f":"'Data Input - BAT'!AX105","v":0},{"$f":"'Data Input - BAT'!AY105","v":0},{"$f":"'Data Input - BAT'!AZ105","v":0},{"$f":"'Data Input - BAT'!BA105","v":0},{"$f":"'Data Input - BAT'!BB105","v":0},{"$f":"'Data Input - BAT'!BC105","v":0},{"$f":"'Data Input - BAT'!BD105","v":0},{"$f":"'Data Input - BAT'!BE105","v":0},{"$f":"'Data Input - BAT'!BF105","v":0},{"$f":"'Data Input - BAT'!BG105","v":0},{"$f":"'Data Input - BAT'!BH105","v":0},{"$f":"'Data Input - BAT'!BI105","v":0},{"$f":"'Data Input - BAT'!BJ105","v":0},{"$f":"'Data Input - BAT'!BK105","v":0},{"$f":"'Data Input - BAT'!BL105","v":0},{"$f":"'Data Input - BAT'!BM105","v":0},{"$f":"'Data Input - BAT'!BN105","v":0},{"$f":"'Data Input - BAT'!BO105","v":0},{"$f":"'Data Input - BAT'!BP105","v":0},{"$f":"'Data Input - BAT'!BQ105","v":0},{"$f":"'Data Input - BAT'!BR105","v":0},{"$f":"'Data Input - BAT'!BS105","v":0},{"$f":"'Data Input - BAT'!BT105","v":0},{"$f":"'Data Input - BAT'!BU105","v":0},{"$f":"'Data Input - BAT'!BV105","v":0},{"$f":"'Data Input - BAT'!BW105","v":0},{"$f":"'Data Input - BAT'!BX105","v":0},{"$f":"'Data Input - BAT'!BY105","v":0},{"$f":"'Data Input - BAT'!BZ105","v":0},{"$f":"'Data Input - BAT'!CA105","v":0},{"$f":"'Data Input - BAT'!CB105","v":0},{"$f":"'Data Input - BAT'!CC105","v":0},{"$f":"'Data Input - BAT'!CD105","v":0},{"$f":"'Data Input - BAT'!CE105","v":0},{"$f":"'Data Input - BAT'!CF105","v":0},{"$f":"'Data Input - BAT'!CG105","v":0},{"$f":"'Data Input - BAT'!CH105","v":0},{"$f":"'Data Input - BAT'!CI105","v":0},{"$f":"'Data Input - BAT'!CJ105","v":0},{"$f":"'Data Input - BAT'!CK105","v":0},{"$f":"'Data Input - BAT'!CL105","v":0},{"$f":"'Data Input - BAT'!CM105","v":0},{"$f":"'Data Input - BAT'!CN105","v":0},{"$f":"'Data Input - BAT'!CO105","v":0},{"$f":"'Data Input - BAT'!CP105","v":0},{"$f":"'Data Input - BAT'!CQ105","v":0},{"$f":"'Data Input - BAT'!CR105","v":0},{"$f":"'Data Input - BAT'!CS105","v":0},{"$f":"'Data Input - BAT'!CT105","v":0},{"$f":"'Data Input - BAT'!CU105","v":0},{"$f":"'Data Input - BAT'!CV105","v":0},{"$f":"'Data Input - BAT'!CW105","v":0},{"$f":"'Data Input - BAT'!CX105","v":0},{"$f":"'Data Input - BAT'!CY105","v":0},{"$f":"'Data Input - BAT'!CZ105","v":0},{"$f":"'Data Input - BAT'!DA105","v":0},{"$f":"'Data Input - BAT'!DB105","v":0},{"$f":"'Data Input - BAT'!DC105","v":0}]
[null,{"$f":"'Data Input - BAT'!D106","v":"Ammonia"},"Tonnes pa",{"$f":"'Data Input - BAT'!H106","v":23},{"$f":"'Data Input - BAT'!I106","v":23},{"$f":"'Data Input - BAT'!J106","v":23},{"$f":"'Data Input - BAT'!K106","v":23},{"$f":"'Data Input - BAT'!L106","v":23},{"$f":"'Data Input - BAT'!M106","v":23},{"$f":"'Data Input - BAT'!N106","v":23},{"$f":"'Data Input - BAT'!O106","v":23},{"$f":"'Data Input - BAT'!P106","v":23},{"$f":"'Data Input - BAT'!Q106","v":23},{"$f":"'Data Input - BAT'!R106","v":23},{"$f":"'Data Input - BAT'!S106","v":23},{"$f":"'Data Input - BAT'!T106","v":23},{"$f":"'Data Input - BAT'!U106","v":23},{"$f":"'Data Input - BAT'!V106","v":23},{"$f":"'Data Input - BAT'!W106","v":23},{"$f":"'Data Input - BAT'!X106","v":23},{"$f":"'Data Input - BAT'!Y106","v":23},{"$f":"'Data Input - BAT'!Z106","v":23},{"$f":"'Data Input - BAT'!AA106","v":0},{"$f":"'Data Input - BAT'!AB106","v":0},{"$f":"'Data Input - BAT'!AC106","v":0},{"$f":"'Data Input - BAT'!AD106","v":0},{"$f":"'Data Input - BAT'!AE106","v":0},{"$f":"'Data Input - BAT'!AF106","v":0},{"$f":"'Data Input - BAT'!AG106","v":0},{"$f":"'Data Input - BAT'!AH106","v":0},{"$f":"'Data Input - BAT'!AI106","v":0},{"$f":"'Data Input - BAT'!AJ106","v":0},{"$f":"'Data Input - BAT'!AK106","v":0},{"$f":"'Data Input - BAT'!AL106","v":0},{"$f":"'Data Input - BAT'!AM106","v":0},{"$f":"'Data Input - BAT'!AN106","v":0},{"$f":"'Data Input - BAT'!AO106","v":0},{"$f":"'Data Input - BAT'!AP106","v":0},{"$f":"'Data Input - BAT'!AQ106","v":0},{"$f":"'Data Input - BAT'!AR106","v":0},{"$f":"'Data Input - BAT'!AS106","v":0},{"$f":"'Data Input - BAT'!AT106","v":0},{"$f":"'Data Input - BAT'!AU106","v":0},{"$f":"'Data Input - BAT'!AV106","v":0},{"$f":"'Data Input - BAT'!AW106","v":0},{"$f":"'Data Input - BAT'!AX106","v":0},{"$f":"'Data Input - BAT'!AY106","v":0},{"$f":"'Data Input - BAT'!AZ106","v":0},{"$f":"'Data Input - BAT'!BA106","v":0},{"$f":"'Data Input - BAT'!BB106","v":0},{"$f":"'Data Input - BAT'!BC106","v":0},{"$f":"'Data Input - BAT'!BD106","v":0},{"$f":"'Data Input - BAT'!BE106","v":0},{"$f":"'Data Input - BAT'!BF106","v":0},{"$f":"'Data Input - BAT'!BG106","v":0},{"$f":"'Data Input - BAT'!BH106","v":0},{"$f":"'Data Input - BAT'!BI106","v":0},{"$f":"'Data Input - BAT'!BJ106","v":0},{"$f":"'Data Input - BAT'!BK106","v":0},{"$f":"'Data Input - BAT'!BL106","v":0},{"$f":"'Data Input - BAT'!BM106","v":0},{"$f":"'Data Input - BAT'!BN106","v":0},{"$f":"'Data Input - BAT'!BO106","v":0},{"$f":"'Data Input - BAT'!BP106","v":0},{"$f":"'Data Input - BAT'!BQ106","v":0},{"$f":"'Data Input - BAT'!BR106","v":0},{"$f":"'Data Input - BAT'!BS106","v":0},{"$f":"'Data Input - BAT'!BT106","v":0},{"$f":"'Data Input - BAT'!BU106","v":0},{"$f":"'Data Input - BAT'!BV106","v":0},{"$f":"'Data Input - BAT'!BW106","v":0},{"$f":"'Data Input - BAT'!BX106","v":0},{"$f":"'Data Input - BAT'!BY106","v":0},{"$f":"'Data Input - BAT'!BZ106","v":0},{"$f":"'Data Input - BAT'!CA106","v":0},{"$f":"'Data Input - BAT'!CB106","v":0},{"$f":"'Data Input - BAT'!CC106","v":0},{"$f":"'Data Input - BAT'!CD106","v":0},{"$f":"'Data Input - BAT'!CE106","v":0},{"$f":"'Data Input - BAT'!CF106","v":0},{"$f":"'Data Input - BAT'!CG106","v":0},{"$f":"'Data Input - BAT'!CH106","v":0},{"$f":"'Data Input - BAT'!CI106","v":0},{"$f":"'Data Input - BAT'!CJ106","v":0},{"$f":"'Data Input - BAT'!CK106","v":0},{"$f":"'Data Input - BAT'!CL106","v":0},{"$f":"'Data Input - BAT'!CM106","v":0},{"$f":"'Data Input - BAT'!CN106","v":0},{"$f":"'Data Input - BAT'!CO106","v":0},{"$f":"'Data Input - BAT'!CP106","v":0},{"$f":"'Data Input - BAT'!CQ106","v":0},{"$f":"'Data Input - BAT'!CR106","v":0},{"$f":"'Data Input - BAT'!CS106","v":0},{"$f":"'Data Input - BAT'!CT106","v":0},{"$f":"'Data Input - BAT'!CU106","v":0},{"$f":"'Data Input - BAT'!CV106","v":0},{"$f":"'Data Input - BAT'!CW106","v":0},{"$f":"'Data Input - BAT'!CX106","v":0},{"$f":"'Data Input - BAT'!CY106","v":0},{"$f":"'Data Input - BAT'!CZ106","v":0},{"$f":"'Data Input - BAT'!DA106","v":0},{"$f":"'Data Input - BAT'!DB106","v":0},{"$f":"'Data Input - BAT'!DC106","v":0}]
[null,{"$f":"'Data Input - BAT'!D107","v":0},"Tonnes pa",{"$f":"'Data Input - BAT'!H107","v":0},{"$f":"'Data Input - BAT'!I107","v":0},{"$f":"'Data Input - BAT'!J107","v":0},{"$f":"'Data Input - BAT'!K107","v":0},{"$f":"'Data Input - BAT'!L107","v":0},{"$f":"'Data Input - BAT'!M107","v":0},{"$f":"'Data Input - BAT'!N107","v":0},{"$f":"'Data Input - BAT'!O107","v":0},{"$f":"'Data Input - BAT'!P107","v":0},{"$f":"'Data Input - BAT'!Q107","v":0},{"$f":"'Data Input - BAT'!R107","v":0},{"$f":"'Data Input - BAT'!S107","v":0},{"$f":"'Data Input - BAT'!T107","v":0},{"$f":"'Data Input - BAT'!U107","v":0},{"$f":"'Data Input - BAT'!V107","v":0},{"$f":"'Data Input - BAT'!W107","v":0},{"$f":"'Data Input - BAT'!X107","v":0},{"$f":"'Data Input - BAT'!Y107","v":0},{"$f":"'Data Input - BAT'!Z107","v":0},{"$f":"'Data Input - BAT'!AA107","v":0},{"$f":"'Data Input - BAT'!AB107","v":0},{"$f":"'Data Input - BAT'!AC107","v":0},{"$f":"'Data Input - BAT'!AD107","v":0},{"$f":"'Data Input - BAT'!AE107","v":0},{"$f":"'Data Input - BAT'!AF107","v":0},{"$f":"'Data Input - BAT'!AG107","v":0},{"$f":"'Data Input - BAT'!AH107","v":0},{"$f":"'Data Input - BAT'!AI107","v":0},{"$f":"'Data Input - BAT'!AJ107","v":0},{"$f":"'Data Input - BAT'!AK107","v":0},{"$f":"'Data Input - BAT'!AL107","v":0},{"$f":"'Data Input - BAT'!AM107","v":0},{"$f":"'Data Input - BAT'!AN107","v":0},{"$f":"'Data Input - BAT'!AO107","v":0},{"$f":"'Data Input - BAT'!AP107","v":0},{"$f":"'Data Input - BAT'!AQ107","v":0},{"$f":"'Data Input - BAT'!AR107","v":0},{"$f":"'Data Input - BAT'!AS107","v":0},{"$f":"'Data Input - BAT'!AT107","v":0},{"$f":"'Data Input - BAT'!AU107","v":0},{"$f":"'Data Input - BAT'!AV107","v":0},{"$f":"'Data Input - BAT'!AW107","v":0},{"$f":"'Data Input - BAT'!AX107","v":0},{"$f":"'Data Input - BAT'!AY107","v":0},{"$f":"'Data Input - BAT'!AZ107","v":0},{"$f":"'Data Input - BAT'!BA107","v":0},{"$f":"'Data Input - BAT'!BB107","v":0},{"$f":"'Data Input - BAT'!BC107","v":0},{"$f":"'Data Input - BAT'!BD107","v":0},{"$f":"'Data Input - BAT'!BE107","v":0},{"$f":"'Data Input - BAT'!BF107","v":0},{"$f":"'Data Input - BAT'!BG107","v":0},{"$f":"'Data Input - BAT'!BH107","v":0},{"$f":"'Data Input - BAT'!BI107","v":0},{"$f":"'Data Input - BAT'!BJ107","v":0},{"$f":"'Data Input - BAT'!BK107","v":0},{"$f":"'Data Input - BAT'!BL107","v":0},{"$f":"'Data Input - BAT'!BM107","v":0},{"$f":"'Data Input - BAT'!BN107","v":0},{"$f":"'Data Input - BAT'!BO107","v":0},{"$f":"'Data Input - BAT'!BP107","v":0},{"$f":"'Data Input - BAT'!BQ107","v":0},{"$f":"'Data Input - BAT'!BR107","v":0},{"$f":"'Data Input - BAT'!BS107","v":0},{"$f":"'Data Input - BAT'!BT107","v":0},{"$f":"'Data Input - BAT'!BU107","v":0},{"$f":"'Data Input - BAT'!BV107","v":0},{"$f":"'Data Input - BAT'!BW107","v":0},{"$f":"'Data Input - BAT'!BX107","v":0},{"$f":"'Data Input - BAT'!BY107","v":0},{"$f":"'Data Input - BAT'!BZ107","v":0},{"$f":"'Data Input - BAT'!CA107","v":0},{"$f":"'Data Input - BAT'!CB107","v":0},{"$f":"'Data Input - BAT'!CC107","v":0},{"$f":"'Data Input - BAT'!CD107","v":0},{"$f":"'Data Input - BAT'!CE107","v":0},{"$f":"'Data Input - BAT'!CF107","v":0},{"$f":"'Data Input - BAT'!CG107","v":0},{"$f":"'Data Input - BAT'!CH107","v":0},{"$f":"'Data Input - BAT'!CI107","v":0},{"$f":"'Data Input - BAT'!CJ107","v":0},{"$f":"'Data Input - BAT'!CK107","v":0},{"$f":"'Data Input - BAT'!CL107","v":0},{"$f":"'Data Input - BAT'!CM107","v":0},{"$f":"'Data Input - BAT'!CN107","v":0},{"$f":"'Data Input - BAT'!CO107","v":0},{"$f":"'Data Input - BAT'!CP107","v":0},{"$f":"'Data Input - BAT'!CQ107","v":0},{"$f":"'Data Input - BAT'!CR107","v":0},{"$f":"'Data Input - BAT'!CS107","v":0},{"$f":"'Data Input - BAT'!CT107","v":0},{"$f":"'Data Input - BAT'!CU107","v":0},{"$f":"'Data Input - BAT'!CV107","v":0},{"$f":"'Data Input - BAT'!CW107","v":0},{"$f":"'Data Input - BAT'!CX107","v":0},{"$f":"'Data Input - BAT'!CY107","v":0},{"$f":"'Data Input - BAT'!CZ107","v":0},{"$f":"'Data Input - BAT'!DA107","v":0},{"$f":"'Data Input - BAT'!DB107","v":0},{"$f":"'Data Input - BAT'!DC107","v":0}]
[null,{"$f":"'Data Input - BAT'!D108","v":0},"Tonnes pa",{"$f":"'Data Input - BAT'!H108","v":0},{"$f":"'Data Input - BAT'!I108","v":0},{"$f":"'Data Input - BAT'!J108","v":0},{"$f":"'Data Input - BAT'!K108","v":0},{"$f":"'Data Input - BAT'!L108","v":0},{"$f":"'Data Input - BAT'!M108","v":0},{"$f":"'Data Input - BAT'!N108","v":0},{"$f":"'Data Input - BAT'!O108","v":0},{"$f":"'Data Input - BAT'!P108","v":0},{"$f":"'Data Input - BAT'!Q108","v":0},{"$f":"'Data Input - BAT'!R108","v":0},{"$f":"'Data Input - BAT'!S108","v":0},{"$f":"'Data Input - BAT'!T108","v":0},{"$f":"'Data Input - BAT'!U108","v":0},{"$f":"'Data Input - BAT'!V108","v":0},{"$f":"'Data Input - BAT'!W108","v":0},{"$f":"'Data Input - BAT'!X108","v":0},{"$f":"'Data Input - BAT'!Y108","v":0},{"$f":"'Data Input - BAT'!Z108","v":0},{"$f":"'Data Input - BAT'!AA108","v":0},{"$f":"'Data Input - BAT'!AB108","v":0},{"$f":"'Data Input - BAT'!AC108","v":0},{"$f":"'Data Input - BAT'!AD108","v":0},{"$f":"'Data Input - BAT'!AE108","v":0},{"$f":"'Data Input - BAT'!AF108","v":0},{"$f":"'Data Input - BAT'!AG108","v":0},{"$f":"'Data Input - BAT'!AH108","v":0},{"$f":"'Data Input - BAT'!AI108","v":0},{"$f":"'Data Input - BAT'!AJ108","v":0},{"$f":"'Data Input - BAT'!AK108","v":0},{"$f":"'Data Input - BAT'!AL108","v":0},{"$f":"'Data Input - BAT'!AM108","v":0},{"$f":"'Data Input - BAT'!AN108","v":0},{"$f":"'Data Input - BAT'!AO108","v":0},{"$f":"'Data Input - BAT'!AP108","v":0},{"$f":"'Data Input - BAT'!AQ108","v":0},{"$f":"'Data Input - BAT'!AR108","v":0},{"$f":"'Data Input - BAT'!AS108","v":0},{"$f":"'Data Input - BAT'!AT108","v":0},{"$f":"'Data Input - BAT'!AU108","v":0},{"$f":"'Data Input - BAT'!AV108","v":0},{"$f":"'Data Input - BAT'!AW108","v":0},{"$f":"'Data Input - BAT'!AX108","v":0},{"$f":"'Data Input - BAT'!AY108","v":0},{"$f":"'Data Input - BAT'!AZ108","v":0},{"$f":"'Data Input - BAT'!BA108","v":0},{"$f":"'Data Input - BAT'!BB108","v":0},{"$f":"'Data Input - BAT'!BC108","v":0},{"$f":"'Data Input - BAT'!BD108","v":0},{"$f":"'Data Input - BAT'!BE108","v":0},{"$f":"'Data Input - BAT'!BF108","v":0},{"$f":"'Data Input - BAT'!BG108","v":0},{"$f":"'Data Input - BAT'!BH108","v":0},{"$f":"'Data Input - BAT'!BI108","v":0},{"$f":"'Data Input - BAT'!BJ108","v":0},{"$f":"'Data Input - BAT'!BK108","v":0},{"$f":"'Data Input - BAT'!BL108","v":0},{"$f":"'Data Input - BAT'!BM108","v":0},{"$f":"'Data Input - BAT'!BN108","v":0},{"$f":"'Data Input - BAT'!BO108","v":0},{"$f":"'Data Input - BAT'!BP108","v":0},{"$f":"'Data Input - BAT'!BQ108","v":0},{"$f":"'Data Input - BAT'!BR108","v":0},{"$f":"'Data Input - BAT'!BS108","v":0},{"$f":"'Data Input - BAT'!BT108","v":0},{"$f":"'Data Input - BAT'!BU108","v":0},{"$f":"'Data Input - BAT'!BV108","v":0},{"$f":"'Data Input - BAT'!BW108","v":0},{"$f":"'Data Input - BAT'!BX108","v":0},{"$f":"'Data Input - BAT'!BY108","v":0},{"$f":"'Data Input - BAT'!BZ108","v":0},{"$f":"'Data Input - BAT'!CA108","v":0},{"$f":"'Data Input - BAT'!CB108","v":0},{"$f":"'Data Input - BAT'!CC108","v":0},{"$f":"'Data Input - BAT'!CD108","v":0},{"$f":"'Data Input - BAT'!CE108","v":0},{"$f":"'Data Input - BAT'!CF108","v":0},{"$f":"'Data Input - BAT'!CG108","v":0},{"$f":"'Data Input - BAT'!CH108","v":0},{"$f":"'Data Input - BAT'!CI108","v":0},{"$f":"'Data Input - BAT'!CJ108","v":0},{"$f":"'Data Input - BAT'!CK108","v":0},{"$f":"'Data Input - BAT'!CL108","v":0},{"$f":"'Data Input - BAT'!CM108","v":0},{"$f":"'Data Input - BAT'!CN108","v":0},{"$f":"'Data Input - BAT'!CO108","v":0},{"$f":"'Data Input - BAT'!CP108","v":0},{"$f":"'Data Input - BAT'!CQ108","v":0},{"$f":"'Data Input - BAT'!CR108","v":0},{"$f":"'Data Input - BAT'!CS108","v":0},{"$f":"'Data Input - BAT'!CT108","v":0},{"$f":"'Data Input - BAT'!CU108","v":0},{"$f":"'Data Input - BAT'!CV108","v":0},{"$f":"'Data Input - BAT'!CW108","v":0},{"$f":"'Data Input - BAT'!CX108","v":0},{"$f":"'Data Input - BAT'!CY108","v":0},{"$f":"'Data Input - BAT'!CZ108","v":0},{"$f":"'Data Input - BAT'!DA108","v":0},{"$f":"'Data Input - BAT'!DB108","v":0},{"$f":"'Data Input - BAT'!DC108","v":0}]
[null,{"$f":"'Data Input - BAT'!D109","v":0},"Tonnes pa",{"$f":"'Data Input - BAT'!H109","v":0},{"$f":"'Data Input - BAT'!I109","v":0},{"$f":"'Data Input - BAT'!J109","v":0},{"$f":"'Data Input - BAT'!K109","v":0},{"$f":"'Data Input - BAT'!L109","v":0},{"$f":"'Data Input - BAT'!M109","v":0},{"$f":"'Data Input - BAT'!N109","v":0},{"$f":"'Data Input - BAT'!O109","v":0},{"$f":"'Data Input - BAT'!P109","v":0},{"$f":"'Data Input - BAT'!Q109","v":0},{"$f":"'Data Input - BAT'!R109","v":0},{"$f":"'Data Input - BAT'!S109","v":0},{"$f":"'Data Input - BAT'!T109","v":0},{"$f":"'Data Input - BAT'!U109","v":0},{"$f":"'Data Input - BAT'!V109","v":0},{"$f":"'Data Input - BAT'!W109","v":0},{"$f":"'Data Input - BAT'!X109","v":0},{"$f":"'Data Input - BAT'!Y109","v":0},{"$f":"'Data Input - BAT'!Z109","v":0},{"$f":"'Data Input - BAT'!AA109","v":0},{"$f":"'Data Input - BAT'!AB109","v":0},{"$f":"'Data Input - BAT'!AC109","v":0},{"$f":"'Data Input - BAT'!AD109","v":0},{"$f":"'Data Input - BAT'!AE109","v":0},{"$f":"'Data Input - BAT'!AF109","v":0},{"$f":"'Data Input - BAT'!AG109","v":0},{"$f":"'Data Input - BAT'!AH109","v":0},{"$f":"'Data Input - BAT'!AI109","v":0},{"$f":"'Data Input - BAT'!AJ109","v":0},{"$f":"'Data Input - BAT'!AK109","v":0},{"$f":"'Data Input - BAT'!AL109","v":0},{"$f":"'Data Input - BAT'!AM109","v":0},{"$f":"'Data Input - BAT'!AN109","v":0},{"$f":"'Data Input - BAT'!AO109","v":0},{"$f":"'Data Input - BAT'!AP109","v":0},{"$f":"'Data Input - BAT'!AQ109","v":0},{"$f":"'Data Input - BAT'!AR109","v":0},{"$f":"'Data Input - BAT'!AS109","v":0},{"$f":"'Data Input - BAT'!AT109","v":0},{"$f":"'Data Input - BAT'!AU109","v":0},{"$f":"'Data Input - BAT'!AV109","v":0},{"$f":"'Data Input - BAT'!AW109","v":0},{"$f":"'Data Input - BAT'!AX109","v":0},{"$f":"'Data Input - BAT'!AY109","v":0},{"$f":"'Data Input - BAT'!AZ109","v":0},{"$f":"'Data Input - BAT'!BA109","v":0},{"$f":"'Data Input - BAT'!BB109","v":0},{"$f":"'Data Input - BAT'!BC109","v":0},{"$f":"'Data Input - BAT'!BD109","v":0},{"$f":"'Data Input - BAT'!BE109","v":0},{"$f":"'Data Input - BAT'!BF109","v":0},{"$f":"'Data Input - BAT'!BG109","v":0},{"$f":"'Data Input - BAT'!BH109","v":0},{"$f":"'Data Input - BAT'!BI109","v":0},{"$f":"'Data Input - BAT'!BJ109","v":0},{"$f":"'Data Input - BAT'!BK109","v":0},{"$f":"'Data Input - BAT'!BL109","v":0},{"$f":"'Data Input - BAT'!BM109","v":0},{"$f":"'Data Input - BAT'!BN109","v":0},{"$f":"'Data Input - BAT'!BO109","v":0},{"$f":"'Data Input - BAT'!BP109","v":0},{"$f":"'Data Input - BAT'!BQ109","v":0},{"$f":"'Data Input - BAT'!BR109","v":0},{"$f":"'Data Input - BAT'!BS109","v":0},{"$f":"'Data Input - BAT'!BT109","v":0},{"$f":"'Data Input - BAT'!BU109","v":0},{"$f":"'Data Input - BAT'!BV109","v":0},{"$f":"'Data Input - BAT'!BW109","v":0},{"$f":"'Data Input - BAT'!BX109","v":0},{"$f":"'Data Input - BAT'!BY109","v":0},{"$f":"'Data Input - BAT'!BZ109","v":0},{"$f":"'Data Input - BAT'!CA109","v":0},{"$f":"'Data Input - BAT'!CB109","v":0},{"$f":"'Data Input - BAT'!CC109","v":0},{"$f":"'Data Input - BAT'!CD109","v":0},{"$f":"'Data Input - BAT'!CE109","v":0},{"$f":"'Data Input - BAT'!CF109","v":0},{"$f":"'Data Input - BAT'!CG109","v":0},{"$f":"'Data Input - BAT'!CH109","v":0},{"$f":"'Data Input - BAT'!CI109","v":0},{"$f":"'Data Input - BAT'!CJ109","v":0},{"$f":"'Data Input - BAT'!CK109","v":0},{"$f":"'Data Input - BAT'!CL109","v":0},{"$f":"'Data Input - BAT'!CM109","v":0},{"$f":"'Data Input - BAT'!CN109","v":0},{"$f":"'Data Input - BAT'!CO109","v":0},{"$f":"'Data Input - BAT'!CP109","v":0},{"$f":"'Data Input - BAT'!CQ109","v":0},{"$f":"'Data Input - BAT'!CR109","v":0},{"$f":"'Data Input - BAT'!CS109","v":0},{"$f":"'Data Input - BAT'!CT109","v":0},{"$f":"'Data Input - BAT'!CU109","v":0},{"$f":"'Data Input - BAT'!CV109","v":0},{"$f":"'Data Input - BAT'!CW109","v":0},{"$f":"'Data Input - BAT'!CX109","v":0},{"$f":"'Data Input - BAT'!CY109","v":0},{"$f":"'Data Input - BAT'!CZ109","v":0},{"$f":"'Data Input - BAT'!DA109","v":0},{"$f":"'Data Input - BAT'!DB109","v":0},{"$f":"'Data Input - BAT'!DC109","v":0}]
[null,{"$f":"'Data Input - BAT'!D110","v":0},"Tonnes pa",{"$f":"'Data Input - BAT'!H110","v":0},{"$f":"'Data Input - BAT'!I110","v":0},{"$f":"'Data Input - BAT'!J110","v":0},{"$f":"'Data Input - BAT'!K110","v":0},{"$f":"'Data Input - BAT'!L110","v":0},{"$f":"'Data Input - BAT'!M110","v":0},{"$f":"'Data Input - BAT'!N110","v":0},{"$f":"'Data Input - BAT'!O110","v":0},{"$f":"'Data Input - BAT'!P110","v":0},{"$f":"'Data Input - BAT'!Q110","v":0},{"$f":"'Data Input - BAT'!R110","v":0},{"$f":"'Data Input - BAT'!S110","v":0},{"$f":"'Data Input - BAT'!T110","v":0},{"$f":"'Data Input - BAT'!U110","v":0},{"$f":"'Data Input - BAT'!V110","v":0},{"$f":"'Data Input - BAT'!W110","v":0},{"$f":"'Data Input - BAT'!X110","v":0},{"$f":"'Data Input - BAT'!Y110","v":0},{"$f":"'Data Input - BAT'!Z110","v":0},{"$f":"'Data Input - BAT'!AA110","v":0},{"$f":"'Data Input - BAT'!AB110","v":0},{"$f":"'Data Input - BAT'!AC110","v":0},{"$f":"'Data Input - BAT'!AD110","v":0},{"$f":"'Data Input - BAT'!AE110","v":0},{"$f":"'Data Input - BAT'!AF110","v":0},{"$f":"'Data Input - BAT'!AG110","v":0},{"$f":"'Data Input - BAT'!AH110","v":0},{"$f":"'Data Input - BAT'!AI110","v":0},{"$f":"'Data Input - BAT'!AJ110","v":0},{"$f":"'Data Input - BAT'!AK110","v":0},{"$f":"'Data Input - BAT'!AL110","v":0},{"$f":"'Data Input - BAT'!AM110","v":0},{"$f":"'Data Input - BAT'!AN110","v":0},{"$f":"'Data Input - BAT'!AO110","v":0},{"$f":"'Data Input - BAT'!AP110","v":0},{"$f":"'Data Input - BAT'!AQ110","v":0},{"$f":"'Data Input - BAT'!AR110","v":0},{"$f":"'Data Input - BAT'!AS110","v":0},{"$f":"'Data Input - BAT'!AT110","v":0},{"$f":"'Data Input - BAT'!AU110","v":0},{"$f":"'Data Input - BAT'!AV110","v":0},{"$f":"'Data Input - BAT'!AW110","v":0},{"$f":"'Data Input - BAT'!AX110","v":0},{"$f":"'Data Input - BAT'!AY110","v":0},{"$f":"'Data Input - BAT'!AZ110","v":0},{"$f":"'Data Input - BAT'!BA110","v":0},{"$f":"'Data Input - BAT'!BB110","v":0},{"$f":"'Data Input - BAT'!BC110","v":0},{"$f":"'Data Input - BAT'!BD110","v":0},{"$f":"'Data Input - BAT'!BE110","v":0},{"$f":"'Data Input - BAT'!BF110","v":0},{"$f":"'Data Input - BAT'!BG110","v":0},{"$f":"'Data Input - BAT'!BH110","v":0},{"$f":"'Data Input - BAT'!BI110","v":0},{"$f":"'Data Input - BAT'!BJ110","v":0},{"$f":"'Data Input - BAT'!BK110","v":0},{"$f":"'Data Input - BAT'!BL110","v":0},{"$f":"'Data Input - BAT'!BM110","v":0},{"$f":"'Data Input - BAT'!BN110","v":0},{"$f":"'Data Input - BAT'!BO110","v":0},{"$f":"'Data Input - BAT'!BP110","v":0},{"$f":"'Data Input - BAT'!BQ110","v":0},{"$f":"'Data Input - BAT'!BR110","v":0},{"$f":"'Data Input - BAT'!BS110","v":0},{"$f":"'Data Input - BAT'!BT110","v":0},{"$f":"'Data Input - BAT'!BU110","v":0},{"$f":"'Data Input - BAT'!BV110","v":0},{"$f":"'Data Input - BAT'!BW110","v":0},{"$f":"'Data Input - BAT'!BX110","v":0},{"$f":"'Data Input - BAT'!BY110","v":0},{"$f":"'Data Input - BAT'!BZ110","v":0},{"$f":"'Data Input - BAT'!CA110","v":0},{"$f":"'Data Input - BAT'!CB110","v":0},{"$f":"'Data Input - BAT'!CC110","v":0},{"$f":"'Data Input - BAT'!CD110","v":0},{"$f":"'Data Input - BAT'!CE110","v":0},{"$f":"'Data Input - BAT'!CF110","v":0},{"$f":"'Data Input - BAT'!CG110","v":0},{"$f":"'Data Input - BAT'!CH110","v":0},{"$f":"'Data Input - BAT'!CI110","v":0},{"$f":"'Data Input - BAT'!CJ110","v":0},{"$f":"'Data Input - BAT'!CK110","v":0},{"$f":"'Data Input - BAT'!CL110","v":0},{"$f":"'Data Input - BAT'!CM110","v":0},{"$f":"'Data Input - BAT'!CN110","v":0},{"$f":"'Data Input - BAT'!CO110","v":0},{"$f":"'Data Input - BAT'!CP110","v":0},{"$f":"'Data Input - BAT'!CQ110","v":0},{"$f":"'Data Input - BAT'!CR110","v":0},{"$f":"'Data Input - BAT'!CS110","v":0},{"$f":"'Data Input - BAT'!CT110","v":0},{"$f":"'Data Input - BAT'!CU110","v":0},{"$f":"'Data Input - BAT'!CV110","v":0},{"$f":"'Data Input - BAT'!CW110","v":0},{"$f":"'Data Input - BAT'!CX110","v":0},{"$f":"'Data Input - BAT'!CY110","v":0},{"$f":"'Data Input - BAT'!CZ110","v":0},{"$f":"'Data Input - BAT'!DA110","v":0},{"$f":"'Data Input - BAT'!DB110","v":0},{"$f":"'Data Input - BAT'!DC110","v":0}]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),D53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),E53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),F53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),G53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),H53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),I53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),J53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),K53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),L53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),M53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),N53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),O53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),P53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),R53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),S53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),T53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),U53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),V53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),W53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),X53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),D54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),E54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),F54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),G54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),H54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),I54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),J54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),K54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),L54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),M54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),N54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),O54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),P54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),R54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),S54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),T54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),U54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),V54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),W54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),X54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),D55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),E55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),F55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),G55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),H55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),I55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),J55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),K55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),L55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),M55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),N55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),O55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),P55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),R55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),S55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),T55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),U55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),V55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),W55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),X55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),D56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),E56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),F56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),G56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),H56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),I56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),J56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),K56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),L56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),M56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),N56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),O56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),P56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),R56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),S56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),T56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),U56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),V56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),W56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),X56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),D57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),E57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),F57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),G57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),H57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),I57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),J57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),K57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),L57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),M57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),N57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),O57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),P57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),R57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),S57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),T57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),U57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),V57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),W57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),X57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),D58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),E58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),F58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),G58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),H58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),I58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),J58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),K58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),L58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),M58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),N58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),O58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),P58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),R58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),S58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),T58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),U58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),V58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),W58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),X58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B61,4)=\"PM10\",LEFT(B62,4)=\"PM10\",LEFT(B63,4)=\"PM10\",LEFT(B64,4)=\"PM10\",LEFT(B65,4)=\"PM10\",LEFT(B66,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D69)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D69)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D69)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D69)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D69)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D69)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D69)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D69)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D69)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D69)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D69)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D69)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D69)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D69)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D69)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D69)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D69)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D69)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D69)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D69)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D69)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D69)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D69)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D69)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D69)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D69)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D69)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D69)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D69)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D69)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D69)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D69)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D69)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D69)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D69)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D69)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D69)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D69)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D69)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D69)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D69)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D69)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D69)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D69)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D69)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D69)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D69)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D69)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D69)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D69)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D69)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D69)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D69)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D69)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D69)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D69)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D69)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D69)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D69)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D69)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D69)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D69)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D69)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D69)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D69)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D69)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D69)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D69)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D69)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D69)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D69)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D69)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D69)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D69)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D69)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D69)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D69)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D69)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D69)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D69)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D69)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D69)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D69)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D69)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D69)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D69)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D69)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D69)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D69)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D69)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D69)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D69)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D69)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D69)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D69)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D69)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D69)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D69)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D69)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D69)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D61:D66)*D70","v":1000.6528084936269},{"$f":"SUM(E61:E66)*E70","v":1020.6658646634995},{"$f":"SUM(F61:F66)*F70","v":1041.0791819567694},{"$f":"SUM(G61:G66)*G70","v":1024.4852243092514},1044.9749287954367,1065.8744273713453,1087.1919159187723,1108.9357542371474,1131.1144693218905,1153.7367587083284,1176.8114938824949,1200.3477237601446,1224.3546782353478,1248.8417718000546,1273.8186072360559,1299.2949793807766,1325.2808789683925,1351.7864965477604,1378.8222264787155,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ61:AJ66)*AJ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL61:BL66)*BL70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D71*D$7","v":1000.6528084936269},{"$f":"E71*E$7","v":986.1505938777774},{"$f":"F71*F$7","v":971.8585562853458},924.02697513039698,910.63527983865242,897.43766708736746,884.43132408610154,871.6134788094912,858.98139940645524,846.53239361795602,834.2638082032031,822.17302837417105,810.25747723831387,798.5146152493528,786.94193966602893,775.53698401869497,764.29731758364164,753.22054486503828,742.30430508438553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR71*BR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (not associated with fuel use)"]
[null,"Emissions","tCO2e",{"$f":"'Data Input - BAT'!H117","v":0},{"$f":"'Data Input - BAT'!I117","v":0},{"$f":"'Data Input - BAT'!J117","v":0},{"$f":"'Data Input - BAT'!K117","v":0},{"$f":"'Data Input - BAT'!L117","v":0},{"$f":"'Data Input - BAT'!M117","v":0},{"$f":"'Data Input - BAT'!N117","v":0},{"$f":"'Data Input - BAT'!O117","v":0},{"$f":"'Data Input - BAT'!P117","v":0},{"$f":"'Data Input - BAT'!Q117","v":0},{"$f":"'Data Input - BAT'!R117","v":0},{"$f":"'Data Input - BAT'!S117","v":0},{"$f":"'Data Input - BAT'!T117","v":0},{"$f":"'Data Input - BAT'!U117","v":0},{"$f":"'Data Input - BAT'!V117","v":0},{"$f":"'Data Input - BAT'!W117","v":0},{"$f":"'Data Input - BAT'!X117","v":0},{"$f":"'Data Input - BAT'!Y117","v":0},{"$f":"'Data Input - BAT'!Z117","v":0},{"$f":"'Data Input - BAT'!AA117","v":0},{"$f":"'Data Input - BAT'!AB117","v":0},{"$f":"'Data Input - BAT'!AC117","v":0},{"$f":"'Data Input - BAT'!AD117","v":0},{"$f":"'Data Input - BAT'!AE117","v":0},{"$f":"'Data Input - BAT'!AF117","v":0},{"$f":"'Data Input - BAT'!AG117","v":0},{"$f":"'Data Input - BAT'!AH117","v":0},{"$f":"'Data Input - BAT'!AI117","v":0},{"$f":"'Data Input - BAT'!AJ117","v":0},{"$f":"'Data Input - BAT'!AK117","v":0},{"$f":"'Data Input - BAT'!AL117","v":0},{"$f":"'Data Input - BAT'!AM117","v":0},{"$f":"'Data Input - BAT'!AN117","v":0},{"$f":"'Data Input - BAT'!AO117","v":0},{"$f":"'Data Input - BAT'!AP117","v":0},{"$f":"'Data Input - BAT'!AQ117","v":0},{"$f":"'Data Input - BAT'!AR117","v":0},{"$f":"'Data Input - BAT'!AS117","v":0},{"$f":"'Data Input - BAT'!AT117","v":0},{"$f":"'Data Input - BAT'!AU117","v":0},{"$f":"'Data Input - BAT'!AV117","v":0},{"$f":"'Data Input - BAT'!AW117","v":0},{"$f":"'Data Input - BAT'!AX117","v":0},{"$f":"'Data Input - BAT'!AY117","v":0},{"$f":"'Data Input - BAT'!AZ117","v":0},{"$f":"'Data Input - BAT'!BA117","v":0},{"$f":"'Data Input - BAT'!BB117","v":0},{"$f":"'Data Input - BAT'!BC117","v":0},{"$f":"'Data Input - BAT'!BD117","v":0},{"$f":"'Data Input - BAT'!BE117","v":0},{"$f":"'Data Input - BAT'!BF117","v":0},{"$f":"'Data Input - BAT'!BG117","v":0},{"$f":"'Data Input - BAT'!BH117","v":0},{"$f":"'Data Input - BAT'!BI117","v":0},{"$f":"'Data Input - BAT'!BJ117","v":0},{"$f":"'Data Input - BAT'!BK117","v":0},{"$f":"'Data Input - BAT'!BL117","v":0},{"$f":"'Data Input - BAT'!BM117","v":0},{"$f":"'Data Input - BAT'!BN117","v":0},{"$f":"'Data Input - BAT'!BO117","v":0},{"$f":"'Data Input - BAT'!BP117","v":0},{"$f":"'Data Input - BAT'!BQ117","v":0},{"$f":"'Data Input - BAT'!BR117","v":0},{"$f":"'Data Input - BAT'!BS117","v":0},{"$f":"'Data Input - BAT'!BT117","v":0},{"$f":"'Data Input - BAT'!BU117","v":0},{"$f":"'Data Input - BAT'!BV117","v":0},{"$f":"'Data Input - BAT'!BW117","v":0},{"$f":"'Data Input - BAT'!BX117","v":0},{"$f":"'Data Input - BAT'!BY117","v":0},{"$f":"'Data Input - BAT'!BZ117","v":0},{"$f":"'Data Input - BAT'!CA117","v":0},{"$f":"'Data Input - BAT'!CB117","v":0},{"$f":"'Data Input - BAT'!CC117","v":0},{"$f":"'Data Input - BAT'!CD117","v":0},{"$f":"'Data Input - BAT'!CE117","v":0},{"$f":"'Data Input - BAT'!CF117","v":0},{"$f":"'Data Input - BAT'!CG117","v":0},{"$f":"'Data Input - BAT'!CH117","v":0},{"$f":"'Data Input - BAT'!CI117","v":0},{"$f":"'Data Input - BAT'!CJ117","v":0},{"$f":"'Data Input - BAT'!CK117","v":0},{"$f":"'Data Input - BAT'!CL117","v":0},{"$f":"'Data Input - BAT'!CM117","v":0},{"$f":"'Data Input - BAT'!CN117","v":0},{"$f":"'Data Input - BAT'!CO117","v":0},{"$f":"'Data Input - BAT'!CP117","v":0},{"$f":"'Data Input - BAT'!CQ117","v":0},{"$f":"'Data Input - BAT'!CR117","v":0},{"$f":"'Data Input - BAT'!CS117","v":0},{"$f":"'Data Input - BAT'!CT117","v":0},{"$f":"'Data Input - BAT'!CU117","v":0},{"$f":"'Data Input - BAT'!CV117","v":0},{"$f":"'Data Input - BAT'!CW117","v":0},{"$f":"'Data Input - BAT'!CX117","v":0},{"$f":"'Data Input - BAT'!CY117","v":0},{"$f":"'Data Input - BAT'!CZ117","v":0},{"$f":"'Data Input - BAT'!DA117","v":0},{"$f":"'Data Input - BAT'!DB117","v":0},{"$f":"'Data Input - BAT'!DC117","v":0}]
[null,"Unit value","£000s",{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":277.52427701677743},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":281.75053504241367},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":286.04115232732352},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":290.39710896174978},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":294.81939996116728},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":299.30903549357089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":303.86704111022425},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":308.49445797992308},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":313.19234312682551},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":317.96176967190405},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":322.80382707807519},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":327.71962139906111},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":332.71027553204169},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":337.77692947415403},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":342.92074058289751},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":348.14288384050508},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":353.44455212234016},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":358.82695646938089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":364.20936081642157},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":369.6725012286679},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":375.21758874709786},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":380.84585257830429},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":386.55854036697883},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":392.35691847248347},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":398.2422722495707},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":404.21590633331419},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":410.27914492831383},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":416.43333210223847},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":422.67983208377206},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":429.02002956502855},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":435.45533000850395},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":441.98715995863148},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":448.61696735801092},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":455.34622186838101},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":462.17641519640665},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":469.10906142435272},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":476.14569734571796},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":483.28788280590368},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":490.5372010479922},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":497.89525906371205},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":505.36368794966768},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":512.94414326891263},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":520.6383054179463},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_BAT!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0}]
[null,"Total value","£000s",{"$f":"IFERROR(D75*D76,0)","v":0},{"$f":"IFERROR(E75*E76,0)","v":0},{"$f":"IFERROR(F75*F76,0)","v":0},{"$f":"IFERROR(G75*G76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BS75*BS76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (associated with fuel use)"]
[null,"Elec","tCO2e",{"$f":"'Data Input - BAT'!H120","v":0},{"$f":"'Data Input - BAT'!I120","v":0},{"$f":"'Data Input - BAT'!J120","v":0},{"$f":"'Data Input - BAT'!K120","v":0},{"$f":"'Data Input - BAT'!L120","v":0},{"$f":"'Data Input - BAT'!M120","v":0},{"$f":"'Data Input - BAT'!N120","v":0},{"$f":"'Data Input - BAT'!O120","v":0},{"$f":"'Data Input - BAT'!P120","v":0},{"$f":"'Data Input - BAT'!Q120","v":0},{"$f":"'Data Input - BAT'!R120","v":0},{"$f":"'Data Input - BAT'!S120","v":0},{"$f":"'Data Input - BAT'!T120","v":0},{"$f":"'Data Input - BAT'!U120","v":0},{"$f":"'Data Input - BAT'!V120","v":0},{"$f":"'Data Input - BAT'!W120","v":0},{"$f":"'Data Input - BAT'!X120","v":0},{"$f":"'Data Input - BAT'!Y120","v":0},{"$f":"'Data Input - BAT'!Z120","v":0},{"$f":"'Data Input - BAT'!AA120","v":0},{"$f":"'Data Input - BAT'!AB120","v":0},{"$f":"'Data Input - BAT'!AC120","v":0},{"$f":"'Data Input - BAT'!AD120","v":0},{"$f":"'Data Input - BAT'!AE120","v":0},{"$f":"'Data Input - BAT'!AF120","v":0},{"$f":"'Data Input - BAT'!AG120","v":0},{"$f":"'Data Input - BAT'!AH120","v":0},{"$f":"'Data Input - BAT'!AI120","v":0},{"$f":"'Data Input - BAT'!AJ120","v":0},{"$f":"'Data Input - BAT'!AK120","v":0},{"$f":"'Data Input - BAT'!AL120","v":0},{"$f":"'Data Input - BAT'!AM120","v":0},{"$f":"'Data Input - BAT'!AN120","v":0},{"$f":"'Data Input - BAT'!AO120","v":0},{"$f":"'Data Input - BAT'!AP120","v":0},{"$f":"'Data Input - BAT'!AQ120","v":0},{"$f":"'Data Input - BAT'!AR120","v":0},{"$f":"'Data Input - BAT'!AS120","v":0},{"$f":"'Data Input - BAT'!AT120","v":0},{"$f":"'Data Input - BAT'!AU120","v":0},{"$f":"'Data Input - BAT'!AV120","v":0},{"$f":"'Data Input - BAT'!AW120","v":0},{"$f":"'Data Input - BAT'!AX120","v":0},{"$f":"'Data Input - BAT'!AY120","v":0},{"$f":"'Data Input - BAT'!AZ120","v":0},{"$f":"'Data Input - BAT'!BA120","v":0},{"$f":"'Data Input - BAT'!BB120","v":0},{"$f":"'Data Input - BAT'!BC120","v":0},{"$f":"'Data Input - BAT'!BD120","v":0},{"$f":"'Data Input - BAT'!BE120","v":0},{"$f":"'Data Input - BAT'!BF120","v":0},{"$f":"'Data Input - BAT'!BG120","v":0},{"$f":"'Data Input - BAT'!BH120","v":0},{"$f":"'Data Input - BAT'!BI120","v":0},{"$f":"'Data Input - BAT'!BJ120","v":0},{"$f":"'Data Input - BAT'!BK120","v":0},{"$f":"'Data Input - BAT'!BL120","v":0},{"$f":"'Data Input - BAT'!BM120","v":0},{"$f":"'Data Input - BAT'!BN120","v":0},{"$f":"'Data Input - BAT'!BO120","v":0},{"$f":"'Data Input - BAT'!BP120","v":0},{"$f":"'Data Input - BAT'!BQ120","v":0},{"$f":"'Data Input - BAT'!BR120","v":0},{"$f":"'Data Input - BAT'!BS120","v":0},{"$f":"'Data Input - BAT'!BT120","v":0},{"$f":"'Data Input - BAT'!BU120","v":0},{"$f":"'Data Input - BAT'!BV120","v":0},{"$f":"'Data Input - BAT'!BW120","v":0},{"$f":"'Data Input - BAT'!BX120","v":0},{"$f":"'Data Input - BAT'!BY120","v":0},{"$f":"'Data Input - BAT'!BZ120","v":0},{"$f":"'Data Input - BAT'!CA120","v":0},{"$f":"'Data Input - BAT'!CB120","v":0},{"$f":"'Data Input - BAT'!CC120","v":0},{"$f":"'Data Input - BAT'!CD120","v":0},{"$f":"'Data Input - BAT'!CE120","v":0},{"$f":"'Data Input - BAT'!CF120","v":0},{"$f":"'Data Input - BAT'!CG120","v":0},{"$f":"'Data Input - BAT'!CH120","v":0},{"$f":"'Data Input - BAT'!CI120","v":0},{"$f":"'Data Input - BAT'!CJ120","v":0},{"$f":"'Data Input - BAT'!CK120","v":0},{"$f":"'Data Input - BAT'!CL120","v":0},{"$f":"'Data Input - BAT'!CM120","v":0},{"$f":"'Data Input - BAT'!CN120","v":0},{"$f":"'Data Input - BAT'!CO120","v":0},{"$f":"'Data Input - BAT'!CP120","v":0},{"$f":"'Data Input - BAT'!CQ120","v":0},{"$f":"'Data Input - BAT'!CR120","v":0},{"$f":"'Data Input - BAT'!CS120","v":0},{"$f":"'Data Input - BAT'!CT120","v":0},{"$f":"'Data Input - BAT'!CU120","v":0},{"$f":"'Data Input - BAT'!CV120","v":0},{"$f":"'Data Input - BAT'!CW120","v":0},{"$f":"'Data Input - BAT'!CX120","v":0},{"$f":"'Data Input - BAT'!CY120","v":0},{"$f":"'Data Input - BAT'!CZ120","v":0},{"$f":"'Data Input - BAT'!DA120","v":0},{"$f":"'Data Input - BAT'!DB120","v":0},{"$f":"'Data Input - BAT'!DC120","v":0}]
[null,"Non-elec","tCO2e",{"$f":"'Data Input - BAT'!H128-'Data Input - BAT'!H120","v":0},{"$f":"'Data Input - BAT'!I128-'Data Input - BAT'!I120","v":0},{"$f":"'Data Input - BAT'!J128-'Data Input - BAT'!J120","v":0},{"$f":"'Data Input - BAT'!K128-'Data Input - BAT'!K120","v":0},{"$f":"'Data Input - BAT'!L128-'Data Input - BAT'!L120","v":0},{"$f":"'Data Input - BAT'!M128-'Data Input - BAT'!M120","v":0},{"$f":"'Data Input - BAT'!N128-'Data Input - BAT'!N120","v":0},{"$f":"'Data Input - BAT'!O128-'Data Input - BAT'!O120","v":0},{"$f":"'Data Input - BAT'!P128-'Data Input - BAT'!P120","v":0},{"$f":"'Data Input - BAT'!Q128-'Data Input - BAT'!Q120","v":0},{"$f":"'Data Input - BAT'!R128-'Data Input - BAT'!R120","v":0},{"$f":"'Data Input - BAT'!S128-'Data Input - BAT'!S120","v":0},{"$f":"'Data Input - BAT'!T128-'Data Input - BAT'!T120","v":0},{"$f":"'Data Input - BAT'!U128-'Data Input - BAT'!U120","v":0},{"$f":"'Data Input - BAT'!V128-'Data Input - BAT'!V120","v":0},{"$f":"'Data Input - BAT'!W128-'Data Input - BAT'!W120","v":0},{"$f":"'Data Input - BAT'!X128-'Data Input - BAT'!X120","v":0},{"$f":"'Data Input - BAT'!Y128-'Data Input - BAT'!Y120","v":0},{"$f":"'Data Input - BAT'!Z128-'Data Input - BAT'!Z120","v":0},{"$f":"'Data Input - BAT'!AA128-'Data Input - BAT'!AA120","v":0},{"$f":"'Data Input - BAT'!AB128-'Data Input - BAT'!AB120","v":0},{"$f":"'Data Input - BAT'!AC128-'Data Input - BAT'!AC120","v":0},{"$f":"'Data Input - BAT'!AD128-'Data Input - BAT'!AD120","v":0},{"$f":"'Data Input - BAT'!AE128-'Data Input - BAT'!AE120","v":0},{"$f":"'Data Input - BAT'!AF128-'Data Input - BAT'!AF120","v":0},{"$f":"'Data Input - BAT'!AG128-'Data Input - BAT'!AG120","v":0},{"$f":"'Data Input - BAT'!AH128-'Data Input - BAT'!AH120","v":0},{"$f":"'Data Input - BAT'!AI128-'Data Input - BAT'!AI120","v":0},{"$f":"'Data Input - BAT'!AJ128-'Data Input - BAT'!AJ120","v":0},{"$f":"'Data Input - BAT'!AK128-'Data Input - BAT'!AK120","v":0},{"$f":"'Data Input - BAT'!AL128-'Data Input - BAT'!AL120","v":0},{"$f":"'Data Input - BAT'!AM128-'Data Input - BAT'!AM120","v":0},{"$f":"'Data Input - BAT'!AN128-'Data Input - BAT'!AN120","v":0},{"$f":"'Data Input - BAT'!AO128-'Data Input - BAT'!AO120","v":0},{"$f":"'Data Input - BAT'!AP128-'Data Input - BAT'!AP120","v":0},{"$f":"'Data Input - BAT'!AQ128-'Data Input - BAT'!AQ120","v":0},{"$f":"'Data Input - BAT'!AR128-'Data Input - BAT'!AR120","v":0},{"$f":"'Data Input - BAT'!AS128-'Data Input - BAT'!AS120","v":0},{"$f":"'Data Input - BAT'!AT128-'Data Input - BAT'!AT120","v":0},{"$f":"'Data Input - BAT'!AU128-'Data Input - BAT'!AU120","v":0},{"$f":"'Data Input - BAT'!AV128-'Data Input - BAT'!AV120","v":0},{"$f":"'Data Input - BAT'!AW128-'Data Input - BAT'!AW120","v":0},{"$f":"'Data Input - BAT'!AX128-'Data Input - BAT'!AX120","v":0},{"$f":"'Data Input - BAT'!AY128-'Data Input - BAT'!AY120","v":0},{"$f":"'Data Input - BAT'!AZ128-'Data Input - BAT'!AZ120","v":0},{"$f":"'Data Input - BAT'!BA128-'Data Input - BAT'!BA120","v":0},{"$f":"'Data Input - BAT'!BB128-'Data Input - BAT'!BB120","v":0},{"$f":"'Data Input - BAT'!BC128-'Data Input - BAT'!BC120","v":0},{"$f":"'Data Input - BAT'!BD128-'Data Input - BAT'!BD120","v":0},{"$f":"'Data Input - BAT'!BE128-'Data Input - BAT'!BE120","v":0},{"$f":"'Data Input - BAT'!BF128-'Data Input - BAT'!BF120","v":0},{"$f":"'Data Input - BAT'!BG128-'Data Input - BAT'!BG120","v":0},{"$f":"'Data Input - BAT'!BH128-'Data Input - BAT'!BH120","v":0},{"$f":"'Data Input - BAT'!BI128-'Data Input - BAT'!BI120","v":0},{"$f":"'Data Input - BAT'!BJ128-'Data Input - BAT'!BJ120","v":0},{"$f":"'Data Input - BAT'!BK128-'Data Input - BAT'!BK120","v":0},{"$f":"'Data Input - BAT'!BL128-'Data Input - BAT'!BL120","v":0},{"$f":"'Data Input - BAT'!BM128-'Data Input - BAT'!BM120","v":0},{"$f":"'Data Input - BAT'!BN128-'Data Input - BAT'!BN120","v":0},{"$f":"'Data Input - BAT'!BO128-'Data Input - BAT'!BO120","v":0},{"$f":"'Data Input - BAT'!BP128-'Data Input - BAT'!BP120","v":0},{"$f":"'Data Input - BAT'!BQ128-'Data Input - BAT'!BQ120","v":0},{"$f":"'Data Input - BAT'!BR128-'Data Input - BAT'!BR120","v":0},{"$f":"'Data Input - BAT'!BS128-'Data Input - BAT'!BS120","v":0},{"$f":"'Data Input - BAT'!BT128-'Data Input - BAT'!BT120","v":0},{"$f":"'Data Input - BAT'!BU128-'Data Input - BAT'!BU120","v":0},{"$f":"'Data Input - BAT'!BV128-'Data Input - BAT'!BV120","v":0},{"$f":"'Data Input - BAT'!BW128-'Data Input - BAT'!BW120","v":0},{"$f":"'Data Input - BAT'!BX128-'Data Input - BAT'!BX120","v":0},{"$f":"'Data Input - BAT'!BY128-'Data Input - BAT'!BY120","v":0},{"$f":"'Data Input - BAT'!BZ128-'Data Input - BAT'!BZ120","v":0},{"$f":"'Data Input - BAT'!CA128-'Data Input - BAT'!CA120","v":0},{"$f":"'Data Input - BAT'!CB128-'Data Input - BAT'!CB120","v":0},{"$f":"'Data Input - BAT'!CC128-'Data Input - BAT'!CC120","v":0},{"$f":"'Data Input - BAT'!CD128-'Data Input - BAT'!CD120","v":0},{"$f":"'Data Input - BAT'!CE128-'Data Input - BAT'!CE120","v":0},{"$f":"'Data Input - BAT'!CF128-'Data Input - BAT'!CF120","v":0},{"$f":"'Data Input - BAT'!CG128-'Data Input - BAT'!CG120","v":0},{"$f":"'Data Input - BAT'!CH128-'Data Input - BAT'!CH120","v":0},{"$f":"'Data Input - BAT'!CI128-'Data Input - BAT'!CI120","v":0},{"$f":"'Data Input - BAT'!CJ128-'Data Input - BAT'!CJ120","v":0},{"$f":"'Data Input - BAT'!CK128-'Data Input - BAT'!CK120","v":0},{"$f":"'Data Input - BAT'!CL128-'Data Input - BAT'!CL120","v":0},{"$f":"'Data Input - BAT'!CM128-'Data Input - BAT'!CM120","v":0},{"$f":"'Data Input - BAT'!CN128-'Data Input - BAT'!CN120","v":0},{"$f":"'Data Input - BAT'!CO128-'Data Input - BAT'!CO120","v":0},{"$f":"'Data Input - BAT'!CP128-'Data Input - BAT'!CP120","v":0},{"$f":"'Data Input - BAT'!CQ128-'Data Input - BAT'!CQ120","v":0},{"$f":"'Data Input - BAT'!CR128-'Data Input - BAT'!CR120","v":0},{"$f":"'Data Input - BAT'!CS128-'Data Input - BAT'!CS120","v":0},{"$f":"'Data Input - BAT'!CT128-'Data Input - BAT'!CT120","v":0},{"$f":"'Data Input - BAT'!CU128-'Data Input - BAT'!CU120","v":0},{"$f":"'Data Input - BAT'!CV128-'Data Input - BAT'!CV120","v":0},{"$f":"'Data Input - BAT'!CW128-'Data Input - BAT'!CW120","v":0},{"$f":"'Data Input - BAT'!CX128-'Data Input - BAT'!CX120","v":0},{"$f":"'Data Input - BAT'!CY128-'Data Input - BAT'!CY120","v":0},{"$f":"'Data Input - BAT'!CZ128-'Data Input - BAT'!CZ120","v":0},{"$f":"'Data Input - BAT'!DA128-'Data Input - BAT'!DA120","v":0},{"$f":"'Data Input - BAT'!DB128-'Data Input - BAT'!DB120","v":0},{"$f":"'Data Input - BAT'!DC128-'Data Input - BAT'!DC120","v":0}]
[null,"Value elec","£000s",{"$f":"HLOOKUP(Calc_BAT!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":277.52427701677743},{"$f":"HLOOKUP(Calc_BAT!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":281.75053504241367},{"$f":"HLOOKUP(Calc_BAT!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":286.04115232732352},{"$f":"HLOOKUP(Calc_BAT!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":290.39710896174978},{"$f":"HLOOKUP(Calc_BAT!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":294.81939996116728},{"$f":"HLOOKUP(Calc_BAT!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":299.30903549357089},{"$f":"HLOOKUP(Calc_BAT!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":303.86704111022425},{"$f":"HLOOKUP(Calc_BAT!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":308.49445797992308},{"$f":"HLOOKUP(Calc_BAT!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":313.19234312682551},{"$f":"HLOOKUP(Calc_BAT!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":317.96176967190405},{"$f":"HLOOKUP(Calc_BAT!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":322.80382707807519},{"$f":"HLOOKUP(Calc_BAT!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":327.71962139906111},{"$f":"HLOOKUP(Calc_BAT!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":332.71027553204169},{"$f":"HLOOKUP(Calc_BAT!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":337.77692947415403},{"$f":"HLOOKUP(Calc_BAT!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":342.92074058289751},{"$f":"HLOOKUP(Calc_BAT!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":348.14288384050508},{"$f":"HLOOKUP(Calc_BAT!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":353.44455212234016},{"$f":"HLOOKUP(Calc_BAT!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":358.82695646938089},{"$f":"HLOOKUP(Calc_BAT!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":364.20936081642157},{"$f":"HLOOKUP(Calc_BAT!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":369.6725012286679},{"$f":"HLOOKUP(Calc_BAT!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":375.21758874709786},{"$f":"HLOOKUP(Calc_BAT!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":380.84585257830429},{"$f":"HLOOKUP(Calc_BAT!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":386.55854036697883},{"$f":"HLOOKUP(Calc_BAT!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":392.35691847248347},{"$f":"HLOOKUP(Calc_BAT!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":398.2422722495707},{"$f":"HLOOKUP(Calc_BAT!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":404.21590633331419},{"$f":"HLOOKUP(Calc_BAT!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":410.27914492831383},{"$f":"HLOOKUP(Calc_BAT!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":416.43333210223847},{"$f":"HLOOKUP(Calc_BAT!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":422.67983208377206},{"$f":"HLOOKUP(Calc_BAT!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":429.02002956502855},{"$f":"HLOOKUP(Calc_BAT!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":435.45533000850395},{"$f":"HLOOKUP(Calc_BAT!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":441.98715995863148},{"$f":"HLOOKUP(Calc_BAT!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":448.61696735801092},{"$f":"HLOOKUP(Calc_BAT!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":455.34622186838101},{"$f":"HLOOKUP(Calc_BAT!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":462.17641519640665},{"$f":"HLOOKUP(Calc_BAT!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":469.10906142435272},{"$f":"HLOOKUP(Calc_BAT!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":476.14569734571796},{"$f":"HLOOKUP(Calc_BAT!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":483.28788280590368},{"$f":"HLOOKUP(Calc_BAT!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":490.5372010479922},{"$f":"HLOOKUP(Calc_BAT!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":497.89525906371205},{"$f":"HLOOKUP(Calc_BAT!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":505.36368794966768},{"$f":"HLOOKUP(Calc_BAT!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":512.94414326891263},{"$f":"HLOOKUP(Calc_BAT!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":520.6383054179463},{"$f":"HLOOKUP(Calc_BAT!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_BAT!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"Value non-elec","£000s",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":277.52427701677743},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":281.75053504241367},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":286.04115232732352},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":290.39710896174978},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":294.81939996116728},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":299.30903549357089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":303.86704111022425},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":308.49445797992308},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":313.19234312682551},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":317.96176967190405},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":322.80382707807519},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":327.71962139906111},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":332.71027553204169},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":337.77692947415403},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":342.92074058289751},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":348.14288384050508},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":353.44455212234016},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":358.82695646938089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":364.20936081642157},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":369.6725012286679},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":375.21758874709786},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":380.84585257830429},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":386.55854036697883},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":392.35691847248347},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":398.2422722495707},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":404.21590633331419},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":410.27914492831383},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":416.43333210223847},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":422.67983208377206},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":429.02002956502855},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":435.45533000850395},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":441.98715995863148},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":448.61696735801092},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":455.34622186838101},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":462.17641519640665},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":469.10906142435272},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":476.14569734571796},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":483.28788280590368},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":490.5372010479922},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":497.89525906371205},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":505.36368794966768},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":512.94414326891263},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":520.6383054179463},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_BAT!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_BAT!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}}]
[null,"Total value elec","£000s",{"$f":"IFERROR(D80*D82,0)","v":0},{"$f":"IFERROR(E80*E82,0)","v":0},{"$f":"IFERROR(F80*F82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BR80*BR82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total value non-elec","£000s",{"$f":"IFERROR(D81*D83,0)","v":0},{"$f":"IFERROR(E81*E83,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted total GHG","£000s",{"$f":"SUM(D84:D85,D77)*D$7/1000","v":0},{"$f":"SUM(E84:E85,E77)*E$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ84:BQ85,BQ77)*BQ$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SENSITIVITY ANALYSIS"]
[]
[null,"Low values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - BAT'!H84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!I84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!J84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!K84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!L84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!M84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!N84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!O84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!P84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Q84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!R84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!S84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!T84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!U84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!V84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!W84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!X84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Y84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Z84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!AZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - BAT'!H85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!I85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!J85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!K85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!L85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!M85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!N85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!O85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!P85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Q85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!R85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!S85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!T85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!U85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!V85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!W85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!X85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Y85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Z85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!AZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - BAT'!H86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!I86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!J86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!K86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!L86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!M86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!N86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!O86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!P86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Q86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!R86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!S86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!T86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!U86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!V86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!W86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!X86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Y86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Z86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!AZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - BAT'!H87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!I87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!J87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!K87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!L87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!M87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!N87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!O87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!P87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Q87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!R87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!S87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!T87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!U87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!V87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!W87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!X87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Y87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Z87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!AZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - BAT'!H88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!I88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!J88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!K88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!L88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!M88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!N88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!O88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!P88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Q88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!R88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!S88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!T88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!U88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!V88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!W88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!X88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Y88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Z88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!AZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - BAT'!H89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!I89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!J89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!K89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!L89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!M89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!N89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!O89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!P89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Q89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!R89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!S89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!T89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!U89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!V89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!W89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!X89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Y89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!Z89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - BAT'!AY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!AZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!BZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!CZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - BAT'!DC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D94:D99)*D$7","v":0},{"$f":"SUM(E94:E99)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL94:BL99)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B61","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),D53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),E53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),F53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),G53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),H53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),I53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),J53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),K53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),L53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),M53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),N53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),O53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),P53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),R53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),S53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),T53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),U53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),V53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),W53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),X53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),D54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),E54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),F54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),G54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),H54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),I54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),J54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),K54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),L54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),M54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),N54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),O54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),P54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),R54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),S54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),T54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),U54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),V54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),W54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),X54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),D55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),E55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),F55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),G55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),H55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),I55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),J55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),K55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),L55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),M55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),N55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),O55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),P55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),R55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),S55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),T55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),U55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),V55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),W55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),X55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),D56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),E56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),F56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),G56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),H56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),I56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),J56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),K56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),L56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),M56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),N56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),O56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),P56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),R56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),S56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),T56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),U56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),V56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),W56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),X56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),D57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),E57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),F57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),G57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),H57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),I57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),J57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),K57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),L57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),M57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),N57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),O57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),P57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),R57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),S57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),T57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),U57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),V57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),W57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),X57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),D58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),E58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),F58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),G58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),H58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),I58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),J58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),K58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),L58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),M58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),N58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),O58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),P58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),R58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),S58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),T58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),U58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),V58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),W58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),X58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B104,4)=\"PM10\",LEFT(B105,4)=\"PM10\",LEFT(B106,4)=\"PM10\",LEFT(B107,4)=\"PM10\",LEFT(B108,4)=\"PM10\",LEFT(B109,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D112)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D112)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D112)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D112)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D112)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D112)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D112)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D112)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D112)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D112)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D112)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D112)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D112)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D112)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D112)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D112)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D112)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D112)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D112)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D112)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D112)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D112)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D112)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D112)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D112)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D112)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D112)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D112)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D112)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D112)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D112)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D112)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D112)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D112)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D112)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D112)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D112)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D112)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D112)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D112)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D112)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D112)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D112)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D112)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D112)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D112)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D112)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D112)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D112)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D112)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D112)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D112)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D112)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D112)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D112)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D112)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D112)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D112)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D112)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D112)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D112)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D112)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D112)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D112)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D112)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D112)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D112)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D112)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D112)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D112)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D112)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D112)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D112)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D112)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D112)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D112)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D112)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D112)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D112)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D112)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D112)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D112)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D112)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D112)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D112)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D112)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D112)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D112)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D112)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D112)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D112)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D112)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D112)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D112)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D112)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D112)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D112)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D112)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D112)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D112)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D104:D109)*D113","v":139.16432081991789},141.94760723631626,144.78655938104257,142.97497815029388,145.83447771329978,148.75116726756576,151.72619061291709,154.76071442517539,157.85592871367894,161.0130472879525,164.23330823371157,167.51797439838577,170.8683338863535,174.28570056408057,177.7714145753622,181.32684286686938,184.9533797242068,188.65244731869095,192.42549626506477,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ104:AJ109)*AJ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP104:BP109)*BP113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CV104:CV109)*CV113","v":0},{"$f":"SUM(CW104:CW109)*CW113","v":0},{"$f":"SUM(CX104:CX109)*CX113","v":0},{"$f":"SUM(CY104:CY109)*CY113","v":0}]
[null,"Discounted total value","£000s",{"$f":"D114*D$7","v":139.16432081991789},{"$f":"E114*E$7","v":137.14744660513648},{"$f":"F114*F$7","v":135.15980245143885},{"$f":"G114*G$7","v":128.95523863570244},127.08632213373576,125.24449137817437,123.42935382196897,121.64052260715781,119.87761648241643,118.1402597218017,116.42808204467416,114.74071853678032,113.07780957247918,111.43900073809543,109.82394275638393,108.23229141208847,106.66370747857997,105.11785664555708,103.5944094477954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS114*BS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!D$75,0)","v":0},{"$f":"E80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!E$75,0)","v":0},{"$f":"F80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!F$75,0)","v":0},{"$f":"G80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!G$75,0)","v":0},{"$f":"H80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!H$75,0)","v":0},{"$f":"I80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!I$75,0)","v":0},{"$f":"J80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!J$75,0)","v":0},{"$f":"K80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!K$75,0)","v":0},{"$f":"L80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!L$75,0)","v":0},{"$f":"M80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!M$75,0)","v":0},{"$f":"N80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!N$75,0)","v":0},{"$f":"O80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!O$75,0)","v":0},{"$f":"P80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!P$75,0)","v":0},{"$f":"Q80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!Q$75,0)","v":0},{"$f":"R80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!R$75,0)","v":0},{"$f":"S80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!S$75,0)","v":0},{"$f":"T80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!T$75,0)","v":0},{"$f":"U80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!U$75,0)","v":0},{"$f":"V80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!V$75,0)","v":0},{"$f":"W80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!W$75,0)","v":0},{"$f":"X80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!X$75,0)","v":0},{"$f":"Y80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!Y$75,0)","v":0},{"$f":"Z80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!Z$75,0)","v":0},{"$f":"AA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AA$75,0)","v":0},{"$f":"AB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AB$75,0)","v":0},{"$f":"AC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AC$75,0)","v":0},{"$f":"AD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AD$75,0)","v":0},{"$f":"AE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AE$75,0)","v":0},{"$f":"AF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AF$75,0)","v":0},{"$f":"AG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AG$75,0)","v":0},{"$f":"AH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AH$75,0)","v":0},{"$f":"AI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AI$75,0)","v":0},{"$f":"AJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AJ$75,0)","v":0},{"$f":"AK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AK$75,0)","v":0},{"$f":"AL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AL$75,0)","v":0},{"$f":"AM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AM$75,0)","v":0},{"$f":"AN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AN$75,0)","v":0},{"$f":"AO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AO$75,0)","v":0},{"$f":"AP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AP$75,0)","v":0},{"$f":"AQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AQ$75,0)","v":0},{"$f":"AR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AR$75,0)","v":0},{"$f":"AS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AS$75,0)","v":0},{"$f":"AT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AT$75,0)","v":0},{"$f":"AU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AU$75,0)","v":0},{"$f":"AV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AV$75,0)","v":0},{"$f":"AW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AW$75,0)","v":0},{"$f":"AX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AX$75,0)","v":0},{"$f":"AY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AY$75,0)","v":0},{"$f":"AZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AZ$75,0)","v":0},{"$f":"BA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BA$75,0)","v":0},{"$f":"BB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BB$75,0)","v":0},{"$f":"BC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BC$75,0)","v":0},{"$f":"BD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BD$75,0)","v":0},{"$f":"BE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BE$75,0)","v":0},{"$f":"BF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BF$75,0)","v":0},{"$f":"BG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BG$75,0)","v":0},{"$f":"BH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BH$75,0)","v":0},{"$f":"BI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BI$75,0)","v":0},{"$f":"BJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BJ$75,0)","v":0},{"$f":"BK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BK$75,0)","v":0},{"$f":"BL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BL$75,0)","v":0},{"$f":"BM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BM$75,0)","v":0},{"$f":"BN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BN$75,0)","v":0},{"$f":"BO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BO$75,0)","v":0},{"$f":"BP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BP$75,0)","v":0},{"$f":"BQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BQ$75,0)","v":0},{"$f":"BR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BR$75,0)","v":0},{"$f":"BS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BS$75,0)","v":0},{"$f":"BT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BT$75,0)","v":0},{"$f":"BU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BU$75,0)","v":0},{"$f":"BV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BV$75,0)","v":0},{"$f":"BW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BW$75,0)","v":0},{"$f":"BX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BX$75,0)","v":0},{"$f":"BY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BY$75,0)","v":0},{"$f":"BZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BZ$75,0)","v":0},{"$f":"CA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CA$75,0)","v":0},{"$f":"CB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CB$75,0)","v":0},{"$f":"CC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CC$75,0)","v":0},{"$f":"CD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CD$75,0)","v":0},{"$f":"CE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CE$75,0)","v":0},{"$f":"CF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CF$75,0)","v":0},{"$f":"CG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CG$75,0)","v":0},{"$f":"CH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CH$75,0)","v":0},{"$f":"CI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CI$75,0)","v":0},{"$f":"CJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CJ$75,0)","v":0},{"$f":"CK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CK$75,0)","v":0},{"$f":"CL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CL$75,0)","v":0},{"$f":"CM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CM$75,0)","v":0},{"$f":"CN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CN$75,0)","v":0},{"$f":"CO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CO$75,0)","v":0},{"$f":"CP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CP$75,0)","v":0},{"$f":"CQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CQ$75,0)","v":0},{"$f":"CR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CR$75,0)","v":0},{"$f":"CS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CS$75,0)","v":0},{"$f":"CT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CT$75,0)","v":0},{"$f":"CU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CU$75,0)","v":0},{"$f":"CV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CV$75,0)","v":0},{"$f":"CW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CW$75,0)","v":0},{"$f":"CX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CX$75,0)","v":0},{"$f":"CY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CY$75)","v":0}]
[null,"Value TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_BAT!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total NON-TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_BAT!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D118*D120)+(D119*D121)*D$7","v":0},{"$f":"(E118*E120)+(E119*E121)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ118*BQ120)+(BQ119*BQ121)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"High values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - BAT'!H84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!I84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!J84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!K84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!L84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!M84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!N84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!O84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!P84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Q84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!R84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!S84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!T84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!U84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!V84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!W84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!X84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Y84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Z84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - BAT'!H85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!I85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!J85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!K85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!L85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!M85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!N85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!O85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!P85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Q85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!R85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!S85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!T85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!U85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!V85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!W85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!X85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Y85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Z85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - BAT'!H86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!I86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!J86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!K86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!L86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!M86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!N86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!O86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!P86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Q86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!R86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!S86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!T86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!U86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!V86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!W86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!X86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Y86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Z86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - BAT'!H87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!I87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!J87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!K87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!L87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!M87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!N87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!O87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!P87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Q87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!R87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!S87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!T87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!U87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!V87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!W87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!X87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Y87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Z87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - BAT'!H88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!I88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!J88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!K88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!L88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!M88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!N88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!O88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!P88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Q88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!R88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!S88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!T88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!U88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!V88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!W88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!X88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Y88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Z88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - BAT'!H89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!I89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!J89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!K89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!L89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!M89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!N89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!O89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!P89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Q89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!R89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!S89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!T89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!U89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!V89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!W89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!X89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Y89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!Z89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!AZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!BZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!CZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - BAT'!DC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_BAT!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D128:D133)*D$7","v":0},{"$f":"SUM(E128:E133)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL128:BL133)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),D53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),E53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),F53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),G53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),H53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),I53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),J53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),K53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),L53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),M53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),N53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),O53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),P53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),R53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),S53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),T53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),U53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),V53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),W53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),X53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),D54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),E54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),F54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),G54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),H54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),I54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),J54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),K54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),L54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),M54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),N54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),O54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),P54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),R54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),S54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),T54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),U54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),V54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),W54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),X54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),D55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),E55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),F55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),G55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),H55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),I55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),J55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),K55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),L55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),M55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),N55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),O55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),P55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),R55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),S55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),T55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),U55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),V55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),W55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),X55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),D56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),E56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),F56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),G56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),H56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),I56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),J56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),K56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),L56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),M56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),N56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),O56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),P56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),R56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),S56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),T56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),U56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),V56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),W56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),X56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),D57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),E57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),F57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),G57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),H57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),I57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),J57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),K57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),L57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),M57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),N57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),O57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),P57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),R57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),S57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),T57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),U57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),V57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),W57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),X57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),D58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),E58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),F58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),G58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),H58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),I58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),J58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),K58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),L58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),M58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),N58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),O58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),P58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),R58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),S58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),T58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),U58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),V58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),W58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),X58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B138,4)=\"PM10\",LEFT(B139,4)=\"PM10\",LEFT(B140,4)=\"PM10\",LEFT(B141,4)=\"PM10\",LEFT(B142,4)=\"PM10\",LEFT(B143,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D146)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D146)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D146)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D146)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D146)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D146)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D146)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D146)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D146)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D146)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D146)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D146)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D146)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D146)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D146)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D146)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D146)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D146)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D146)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D146)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D146)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D146)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D146)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D146)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D146)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D146)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D146)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D146)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D146)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D146)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D146)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D146)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D146)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D146)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D146)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D146)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D146)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D146)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D146)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D146)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D146)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D146)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D146)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D146)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D146)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D146)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D146)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D146)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D146)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D146)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D146)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D146)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D146)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D146)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D146)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D146)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D146)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D146)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D146)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D146)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D146)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D146)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D146)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D146)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D146)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D146)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D146)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D146)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D146)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D146)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D146)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D146)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D146)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D146)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D146)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D146)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D146)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D146)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D146)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D146)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D146)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D146)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D146)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D146)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D146)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D146)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D146)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D146)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D146)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D146)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D146)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D146)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D146)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D146)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D146)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D146)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D146)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D146)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D146)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D146)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D138:D143)*D147","v":3449.2142127962538},{"$f":"SUM(E138:E143)*E147","v":3518.1984970521789},{"$f":"SUM(F138:F143)*F147","v":3588.5624669932226},3527.9974978618275,3598.5574478190642,3670.5285967754453,3743.9391687109546,3818.8179520851727,3895.1943111268765,3973.098197349414,4052.5601612964028,4133.6113645223304,4216.2835918127776,4300.6092636490321,4386.6214489220138,4474.353877900453,4563.8409554584623,4655.1177745676323,4748.2201300589841,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ138:AJ143)*AJ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL138:BL143)*BL147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D148*D$7","v":3449.2142127962538},{"$f":"E148*E$7","v":3399.2256010165984},3349.9614618714304,3182.0516088115096,3135.9349188287347,3090.4865866717964,3045.6969259953939,3001.55639083604,2958.0555735775474,2915.1852029459887,2872.9361420337286,2831.2993863520805,2790.2660619121957,2749.8274233337579,2709.9748519810955,2670.6998541262965,2631.9940591389591,2593.8492177021635,2556.2572000543055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP148*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!D$75,0)","v":0},{"$f":"E$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!E$75,0)","v":0},{"$f":"F$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!F$75,0)","v":0},{"$f":"G$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!G$75,0)","v":0},{"$f":"H$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!H$75,0)","v":0},{"$f":"I$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!I$75,0)","v":0},{"$f":"J$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!J$75,0)","v":0},{"$f":"K$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!K$75,0)","v":0},{"$f":"L$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!L$75,0)","v":0},{"$f":"M$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!M$75,0)","v":0},{"$f":"N$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!N$75,0)","v":0},{"$f":"O$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!O$75,0)","v":0},{"$f":"P$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!P$75,0)","v":0},{"$f":"Q$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!Q$75,0)","v":0},{"$f":"R$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!R$75,0)","v":0},{"$f":"S$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!S$75,0)","v":0},{"$f":"T$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!T$75,0)","v":0},{"$f":"U$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!U$75,0)","v":0},{"$f":"V$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!V$75,0)","v":0},{"$f":"W$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!W$75,0)","v":0},{"$f":"X$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!X$75,0)","v":0},{"$f":"Y$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!Y$75,0)","v":0},{"$f":"Z$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!Z$75,0)","v":0},{"$f":"AA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AA$75,0)","v":0},{"$f":"AB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AB$75,0)","v":0},{"$f":"AC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AC$75,0)","v":0},{"$f":"AD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AD$75,0)","v":0},{"$f":"AE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AE$75,0)","v":0},{"$f":"AF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AF$75,0)","v":0},{"$f":"AG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AG$75,0)","v":0},{"$f":"AH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AH$75,0)","v":0},{"$f":"AI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AI$75,0)","v":0},{"$f":"AJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AJ$75,0)","v":0},{"$f":"AK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AK$75,0)","v":0},{"$f":"AL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AL$75,0)","v":0},{"$f":"AM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AM$75,0)","v":0},{"$f":"AN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AN$75,0)","v":0},{"$f":"AO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AO$75,0)","v":0},{"$f":"AP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AP$75,0)","v":0},{"$f":"AQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AQ$75,0)","v":0},{"$f":"AR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AR$75,0)","v":0},{"$f":"AS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AS$75,0)","v":0},{"$f":"AT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AT$75,0)","v":0},{"$f":"AU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AU$75,0)","v":0},{"$f":"AV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AV$75,0)","v":0},{"$f":"AW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AW$75,0)","v":0},{"$f":"AX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AX$75,0)","v":0},{"$f":"AY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AY$75,0)","v":0},{"$f":"AZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!AZ$75,0)","v":0},{"$f":"BA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BA$75,0)","v":0},{"$f":"BB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BB$75,0)","v":0},{"$f":"BC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BC$75,0)","v":0},{"$f":"BD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BD$75,0)","v":0},{"$f":"BE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BE$75,0)","v":0},{"$f":"BF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BF$75,0)","v":0},{"$f":"BG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BG$75,0)","v":0},{"$f":"BH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BH$75,0)","v":0},{"$f":"BI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BI$75,0)","v":0},{"$f":"BJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BJ$75,0)","v":0},{"$f":"BK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BK$75,0)","v":0},{"$f":"BL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BL$75,0)","v":0},{"$f":"BM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BM$75,0)","v":0},{"$f":"BN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BN$75,0)","v":0},{"$f":"BO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BO$75,0)","v":0},{"$f":"BP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BP$75,0)","v":0},{"$f":"BQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BQ$75,0)","v":0},{"$f":"BR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BR$75,0)","v":0},{"$f":"BS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BS$75,0)","v":0},{"$f":"BT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BT$75,0)","v":0},{"$f":"BU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BU$75,0)","v":0},{"$f":"BV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BV$75,0)","v":0},{"$f":"BW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BW$75,0)","v":0},{"$f":"BX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BX$75,0)","v":0},{"$f":"BY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BY$75,0)","v":0},{"$f":"BZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!BZ$75,0)","v":0},{"$f":"CA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CA$75,0)","v":0},{"$f":"CB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CB$75,0)","v":0},{"$f":"CC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CC$75,0)","v":0},{"$f":"CD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CD$75,0)","v":0},{"$f":"CE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CE$75,0)","v":0},{"$f":"CF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CF$75,0)","v":0},{"$f":"CG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CG$75,0)","v":0},{"$f":"CH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CH$75,0)","v":0},{"$f":"CI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CI$75,0)","v":0},{"$f":"CJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CJ$75,0)","v":0},{"$f":"CK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CK$75,0)","v":0},{"$f":"CL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CL$75,0)","v":0},{"$f":"CM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CM$75,0)","v":0},{"$f":"CN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CN$75,0)","v":0},{"$f":"CO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CO$75,0)","v":0},{"$f":"CP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CP$75,0)","v":0},{"$f":"CQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CQ$75,0)","v":0},{"$f":"CR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CR$75,0)","v":0},{"$f":"CS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CS$75,0)","v":0},{"$f":"CT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CT$75,0)","v":0},{"$f":"CU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CU$75,0)","v":0},{"$f":"CV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CV$75,0)","v":0},{"$f":"CW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CW$75,0)","v":0},{"$f":"CX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CX$75,0)","v":0},{"$f":"CY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_BAT!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_BAT!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_BAT!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_BAT!CY$75)","v":0}]
[null,"Value non-elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_BAT!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total value elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_BAT!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D152*D154)+(D153*D155)*D$7","v":0},{"$f":"(E152*E154)+(E153*E155)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ152*BQ154)+(BQ153*BQ155)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"EEA Damage costs"]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B138","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),D53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),E53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),F53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),G53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),H53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),I53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),J53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),K53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),L53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),M53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),N53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),O53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),P53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),R53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),S53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),T53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),U53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),V53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),W53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),X53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),D54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),E54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),F54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),G54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),H54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),I54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),J54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),K54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),L54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),M54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),N54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),O54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),P54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),R54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),S54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),T54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),U54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),V54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),W54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),X54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),D55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),E55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),F55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),G55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),H55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),I55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),J55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),K55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),L55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),M55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),N55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),O55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),P55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),R55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),S55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),T55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),U55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),V55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),W55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),X55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),D56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),E56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),F56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),G56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),H56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),I56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),J56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),K56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),L56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),M56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),N56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),O56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),P56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),R56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),S56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),T56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),U56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),V56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),W56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),X56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),D57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),E57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),F57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),G57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),H57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),I57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),J57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),K57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),L57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),M57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),N57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),O57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),P57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),R57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),S57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),T57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),U57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),V57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),W57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),X57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),D58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),E58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),F58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),G58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),H58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),I58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),J58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),K58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),L58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),M58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),N58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),O58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),P58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),R58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),S58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),T58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),U58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),V58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),W58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),X58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B162,4)=\"PM10\",LEFT(B163,4)=\"PM10\",LEFT(B164,4)=\"PM10\",LEFT(B165,4)=\"PM10\",LEFT(B166,4)=\"PM10\",LEFT(B167,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D170)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D170)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D170)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D170)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D170)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D170)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D170)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D170)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D170)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D170)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D170)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D170)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D170)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D170)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D170)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D170)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D170)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D170)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D170)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D170)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D170)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D170)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D170)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D170)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D170)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D170)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D170)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D170)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D170)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D170)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D170)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D170)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D170)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D170)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D170)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D170)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D170)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D170)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D170)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D170)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D170)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D170)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D170)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D170)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D170)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D170)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D170)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D170)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D170)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D170)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D170)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D170)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D170)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D170)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D170)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D170)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D170)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D170)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D170)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D170)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D170)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D170)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D170)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D170)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D170)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D170)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D170)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D170)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D170)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D170)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D170)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D170)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D170)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D170)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D170)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D170)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D170)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D170)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D170)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D170)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D170)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D170)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D170)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D170)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D170)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D170)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D170)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D170)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D170)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D170)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D170)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D170)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D170)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D170)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D170)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D170)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D170)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D170)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D170)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D170)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D162:D167)*D171","v":999.02183575465028},{"$f":"SUM(E162:E167)*E171","v":1019.0022724697433},{"$f":"SUM(F162:F167)*F171","v":1039.3823179191381},{"$f":"SUM(G162:G167)*G171","v":1021.502629833651},1041.9326824303241,1062.7713360789305,1084.0267628005092,1105.7072980565192,1127.8214440176496,1150.3778728980028,1173.3854303559629,1196.8531389630818,1220.7902017423437,1245.2060057771905,1270.1101258927345,1295.5123284105887,1321.4225749788006,1347.8510264783768,1374.8080470079442,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ162:AJ167)*AJ171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL162:BL167)*BL171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D172*D$7","v":999.02183575465028},984.54325842487276,970.27451554915001,921.33684579916348,907.98413788903076,894.82494748484191,881.85646998506184,869.07594143455356,856.48063793550216,844.06787506687192,831.83500731227969,819.77942749615954,807.89856622809953,796.1898913552285,784.65090742254415,773.2791551410578,762.07221086365132,751.02768606852612,740.14322685014167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP172*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Low high capex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - BAT'!F34","v":0.3}]
[]
[null,"Low high opex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - BAT'!F54","v":0.3}]
[]
[null,"Low high WACC"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$H$26:$H$28),D20*1000)/1000,0)","v":84.686118180994242}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$186)","v":84.686118180994242},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$186)","v":84.686118180994242}]
[null,"Discounted WACC","£000s",{"$f":"D187*D$7","v":0},0,0,76.382026564687848,73.799059482790199,71.303439113806959,68.892211704161312,66.562523385663113,64.311616797742147,62.136827823905463,60.035582438556006,58.005393660440589,56.043858609121351,54.148655660986819,52.317541701436539,50.548349469986995,48.838984995156522,47.187425116093266,45.591715088012819,44.049966268611421,42.560353882716349,41.121114862527875,39.730545760896504,38.387000735165707,37.088889599193926,35.834675941250175,34.622875305555723,33.452053435319549,32.32082457518797,31.227849831099491,30.318300806892708,29.435243501837579,28.577906312463668,27.745540109188028,26.937417581735946,26.152832603627136,25.391099615171974,24.651553024438808,23.933546625668743,23.23645303462985,22.559663140417328,21.902585573220708,21.264646187592916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP187*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - BAT'!H41","v":0},{"$f":"'Data Input - BAT'!I41","v":0},{"$f":"'Data Input - BAT'!J41","v":0},{"$f":"'Data Input - BAT'!K41","v":0},{"$f":"'Data Input - BAT'!L41","v":0},{"$f":"'Data Input - BAT'!M41","v":0},{"$f":"'Data Input - BAT'!N41","v":0},{"$f":"'Data Input - BAT'!O41","v":0},{"$f":"'Data Input - BAT'!P41","v":0},{"$f":"'Data Input - BAT'!Q41","v":0},{"$f":"'Data Input - BAT'!R41","v":0},{"$f":"'Data Input - BAT'!S41","v":0},{"$f":"'Data Input - BAT'!T41","v":0},{"$f":"'Data Input - BAT'!U41","v":0},{"$f":"'Data Input - BAT'!V41","v":0},{"$f":"'Data Input - BAT'!W41","v":0},{"$f":"'Data Input - BAT'!X41","v":0},{"$f":"'Data Input - BAT'!Y41","v":0},{"$f":"'Data Input - BAT'!Z41","v":0},{"$f":"'Data Input - BAT'!AA41","v":0},{"$f":"'Data Input - BAT'!AB41","v":0},{"$f":"'Data Input - BAT'!AC41","v":0},{"$f":"'Data Input - BAT'!AD41","v":0},{"$f":"'Data Input - BAT'!AE41","v":0},{"$f":"'Data Input - BAT'!AF41","v":0},{"$f":"'Data Input - BAT'!AG41","v":0},{"$f":"'Data Input - BAT'!AH41","v":0},{"$f":"'Data Input - BAT'!AI41","v":0},{"$f":"'Data Input - BAT'!AJ41","v":0},{"$f":"'Data Input - BAT'!AK41","v":0},{"$f":"'Data Input - BAT'!AL41","v":0},{"$f":"'Data Input - BAT'!AM41","v":0},{"$f":"'Data Input - BAT'!AN41","v":0},{"$f":"'Data Input - BAT'!AO41","v":0},{"$f":"'Data Input - BAT'!AP41","v":0},{"$f":"'Data Input - BAT'!AQ41","v":0},{"$f":"'Data Input - BAT'!AR41","v":0},{"$f":"'Data Input - BAT'!AS41","v":0},{"$f":"'Data Input - BAT'!AT41","v":0},{"$f":"'Data Input - BAT'!AU41","v":0},{"$f":"'Data Input - BAT'!AV41","v":0},{"$f":"'Data Input - BAT'!AW41","v":0},{"$f":"'Data Input - BAT'!AX41","v":0},{"$f":"'Data Input - BAT'!AY41","v":0},{"$f":"'Data Input - BAT'!AZ41","v":0},{"$f":"'Data Input - BAT'!BA41","v":0},{"$f":"'Data Input - BAT'!BB41","v":0},{"$f":"'Data Input - BAT'!BC41","v":0},{"$f":"'Data Input - BAT'!BD41","v":0},{"$f":"'Data Input - BAT'!BE41","v":0},{"$f":"'Data Input - BAT'!BF41","v":0},{"$f":"'Data Input - BAT'!BG41","v":0},{"$f":"'Data Input - BAT'!BH41","v":0},{"$f":"'Data Input - BAT'!BI41","v":0},{"$f":"'Data Input - BAT'!BJ41","v":0},{"$f":"'Data Input - BAT'!BK41","v":0},{"$f":"'Data Input - BAT'!BL41","v":0},{"$f":"'Data Input - BAT'!BM41","v":0},{"$f":"'Data Input - BAT'!BN41","v":0},{"$f":"'Data Input - BAT'!BO41","v":0},{"$f":"'Data Input - BAT'!BP41","v":0},{"$f":"'Data Input - BAT'!BQ41","v":0},{"$f":"'Data Input - BAT'!BR41","v":0},{"$f":"'Data Input - BAT'!BS41","v":0},{"$f":"'Data Input - BAT'!BT41","v":0},{"$f":"'Data Input - BAT'!BU41","v":0},{"$f":"'Data Input - BAT'!BV41","v":0},{"$f":"'Data Input - BAT'!BW41","v":0},{"$f":"'Data Input - BAT'!BX41","v":0},{"$f":"'Data Input - BAT'!BY41","v":0},{"$f":"'Data Input - BAT'!BZ41","v":0},{"$f":"'Data Input - BAT'!CA41","v":0},{"$f":"'Data Input - BAT'!CB41","v":0},{"$f":"'Data Input - BAT'!CC41","v":0},{"$f":"'Data Input - BAT'!CD41","v":0},{"$f":"'Data Input - BAT'!CE41","v":0},{"$f":"'Data Input - BAT'!CF41","v":0},{"$f":"'Data Input - BAT'!CG41","v":0},{"$f":"'Data Input - BAT'!CH41","v":0},{"$f":"'Data Input - BAT'!CI41","v":0},{"$f":"'Data Input - BAT'!CJ41","v":0},{"$f":"'Data Input - BAT'!CK41","v":0},{"$f":"'Data Input - BAT'!CL41","v":0},{"$f":"'Data Input - BAT'!CM41","v":0},{"$f":"'Data Input - BAT'!CN41","v":0},{"$f":"'Data Input - BAT'!CO41","v":0},{"$f":"'Data Input - BAT'!CP41","v":0},{"$f":"'Data Input - BAT'!CQ41","v":0},{"$f":"'Data Input - BAT'!CR41","v":0},{"$f":"'Data Input - BAT'!CS41","v":0},{"$f":"'Data Input - BAT'!CT41","v":0},{"$f":"'Data Input - BAT'!CU41","v":0},{"$f":"'Data Input - BAT'!CV41","v":0},{"$f":"'Data Input - BAT'!CW41","v":0},{"$f":"'Data Input - BAT'!CX41","v":0},{"$f":"'Data Input - BAT'!CY41","v":0},{"$f":"'Data Input - BAT'!CZ41","v":0},{"$f":"'Data Input - BAT'!DA41","v":0},{"$f":"'Data Input - BAT'!DB41","v":0},{"$f":"'Data Input - BAT'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D191*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP191*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",D192+D13,D188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",E192+E13,E188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",F192+F13,F188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",G192+G13,G188)","v":76.382026564687848},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",H192+H13,H188)","v":73.799059482790199},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",I192+I13,I188)","v":71.303439113806959},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",J192+J13,J188)","v":68.892211704161312},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",K192+K13,K188)","v":66.562523385663113},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",L192+L13,L188)","v":64.311616797742147},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",M192+M13,M188)","v":62.136827823905463},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",N192+N13,N188)","v":60.035582438556006},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",O192+O13,O188)","v":58.005393660440589},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",P192+P13,P188)","v":56.043858609121351},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Q192+Q13,Q188)","v":54.148655660986819},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",R192+R13,R188)","v":52.317541701436539},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",S192+S13,S188)","v":50.548349469986995},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",T192+T13,T188)","v":48.838984995156522},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",U192+U13,U188)","v":47.187425116093266},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",V192+V13,V188)","v":45.591715088012819},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",W192+W13,W188)","v":44.049966268611421},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",X192+X13,X188)","v":42.560353882716349},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Y192+Y13,Y188)","v":41.121114862527875},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Z192+Z13,Z188)","v":39.730545760896504},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AA192+AA13,AA188)","v":38.387000735165707},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AB192+AB13,AB188)","v":37.088889599193926},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AC192+AC13,AC188)","v":35.834675941250175},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AD192+AD13,AD188)","v":34.622875305555723},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AE192+AE13,AE188)","v":33.452053435319549},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AF192+AF13,AF188)","v":32.32082457518797},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AG192+AG13,AG188)","v":31.227849831099491},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AH192+AH13,AH188)","v":30.318300806892708},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AI192+AI13,AI188)","v":29.435243501837579},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AJ192+AJ13,AJ188)","v":28.577906312463668},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AK192+AK13,AK188)","v":27.745540109188028},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AL192+AL13,AL188)","v":26.937417581735946},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AM192+AM13,AM188)","v":26.152832603627136},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AN192+AN13,AN188)","v":25.391099615171974},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AO192+AO13,AO188)","v":24.651553024438808},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AP192+AP13,AP188)","v":23.933546625668743},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AQ192+AQ13,AQ188)","v":23.23645303462985},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AR192+AR13,AR188)","v":22.559663140417328},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AS192+AS13,AS188)","v":21.902585573220708},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AT192+AT13,AT188)","v":21.264646187592916},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AU192+AU13,AU188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AV192+AV13,AV188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AW192+AW13,AW188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AX192+AX13,AX188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AY192+AY13,AY188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AZ192+AZ13,AZ188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BA192+BA13,BA188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BB192+BB13,BB188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BC192+BC13,BC188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BD192+BD13,BD188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BE192+BE13,BE188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BF192+BF13,BF188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BG192+BG13,BG188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BH192+BH13,BH188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BI192+BI13,BI188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BJ192+BJ13,BJ188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BK192+BK13,BK188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BL192+BL13,BL188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BM192+BM13,BM188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BN192+BN13,BN188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BO192+BO13,BO188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BP192+BP13,BP188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BQ192+BQ13,BQ188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BR192+BR13,BR188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BS192+BS13,BS188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BT192+BT13,BT188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BU192+BU13,BU188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BV192+BV13,BV188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BW192+BW13,BW188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BX192+BX13,BX188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BY192+BY13,BY188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BZ192+BZ13,BZ188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CA192+CA13,CA188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CB192+CB13,CB188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CC192+CC13,CC188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CD192+CD13,CD188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CE192+CE13,CE188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CF192+CF13,CF188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CG192+CG13,CG188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CH192+CH13,CH188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CI192+CI13,CI188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CJ192+CJ13,CJ188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CK192+CK13,CK188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CL192+CL13,CL188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CM192+CM13,CM188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CN192+CN13,CN188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CO192+CO13,CO188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CP192+CP13,CP188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CQ192+CQ13,CQ188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CR192+CR13,CR188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CS192+CS13,CS188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CT192+CT13,CT188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CU192+CU13,CU188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CV192+CV13,CV188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CW192+CW13,CW188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CX192+CX13,CX188)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CY192+CY13,CY188)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$H$26:$H$28),D20*1000)/1000,0)","v":96.239927766065719}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$197)","v":96.239927766065719},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$197)","v":96.239927766065719}]
[null,"Discounted WACC","£000s",{"$f":"D198*D$7","v":0},0,0,86.802900842620346,83.86753704601,81.031436759429951,78.291243245826053,75.643713280991363,73.085713314967506,70.61421576325364,68.22629542343347,65.919126012979206,63.689976824134504,61.536209491917404,59.455274871417785,57.444710020693513,55.502135285694223,53.62525148376254,51.811837182379264,50.059746069931656,48.366904415392909,46.731308613906194,45.151022815368307,43.624176633206105,42.148962930633921,40.72363568177191,39.346507905093631,38.015949666757137,36.730386151456173,35.488295798508382,34.454656115056679,33.451122441802603,32.476817904662724,31.530891169575458,30.612515698616949,29.720889027783446,28.855232065809169,28.014788413406958,27.198823702336849,26.406624953725096,25.637499955072908,24.890776655410594,24.165802578068533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP198*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - BAT'!H42","v":0},{"$f":"'Data Input - BAT'!I42","v":0},{"$f":"'Data Input - BAT'!J42","v":0},{"$f":"'Data Input - BAT'!K42","v":0},{"$f":"'Data Input - BAT'!L42","v":0},{"$f":"'Data Input - BAT'!M42","v":0},{"$f":"'Data Input - BAT'!N42","v":0},{"$f":"'Data Input - BAT'!O42","v":0},{"$f":"'Data Input - BAT'!P42","v":0},{"$f":"'Data Input - BAT'!Q42","v":0},{"$f":"'Data Input - BAT'!R42","v":0},{"$f":"'Data Input - BAT'!S42","v":0},{"$f":"'Data Input - BAT'!T42","v":0},{"$f":"'Data Input - BAT'!U42","v":0},{"$f":"'Data Input - BAT'!V42","v":0},{"$f":"'Data Input - BAT'!W42","v":0},{"$f":"'Data Input - BAT'!X42","v":0},{"$f":"'Data Input - BAT'!Y42","v":0},{"$f":"'Data Input - BAT'!Z42","v":0},{"$f":"'Data Input - BAT'!AA42","v":0},{"$f":"'Data Input - BAT'!AB42","v":0},{"$f":"'Data Input - BAT'!AC42","v":0},{"$f":"'Data Input - BAT'!AD42","v":0},{"$f":"'Data Input - BAT'!AE42","v":0},{"$f":"'Data Input - BAT'!AF42","v":0},{"$f":"'Data Input - BAT'!AG42","v":0},{"$f":"'Data Input - BAT'!AH42","v":0},{"$f":"'Data Input - BAT'!AI42","v":0},{"$f":"'Data Input - BAT'!AJ42","v":0},{"$f":"'Data Input - BAT'!AK42","v":0},{"$f":"'Data Input - BAT'!AL42","v":0},{"$f":"'Data Input - BAT'!AM42","v":0},{"$f":"'Data Input - BAT'!AN42","v":0},{"$f":"'Data Input - BAT'!AO42","v":0},{"$f":"'Data Input - BAT'!AP42","v":0},{"$f":"'Data Input - BAT'!AQ42","v":0},{"$f":"'Data Input - BAT'!AR42","v":0},{"$f":"'Data Input - BAT'!AS42","v":0},{"$f":"'Data Input - BAT'!AT42","v":0},{"$f":"'Data Input - BAT'!AU42","v":0},{"$f":"'Data Input - BAT'!AV42","v":0},{"$f":"'Data Input - BAT'!AW42","v":0},{"$f":"'Data Input - BAT'!AX42","v":0},{"$f":"'Data Input - BAT'!AY42","v":0},{"$f":"'Data Input - BAT'!AZ42","v":0},{"$f":"'Data Input - BAT'!BA42","v":0},{"$f":"'Data Input - BAT'!BB42","v":0},{"$f":"'Data Input - BAT'!BC42","v":0},{"$f":"'Data Input - BAT'!BD42","v":0},{"$f":"'Data Input - BAT'!BE42","v":0},{"$f":"'Data Input - BAT'!BF42","v":0},{"$f":"'Data Input - BAT'!BG42","v":0},{"$f":"'Data Input - BAT'!BH42","v":0},{"$f":"'Data Input - BAT'!BI42","v":0},{"$f":"'Data Input - BAT'!BJ42","v":0},{"$f":"'Data Input - BAT'!BK42","v":0},{"$f":"'Data Input - BAT'!BL42","v":0},{"$f":"'Data Input - BAT'!BM42","v":0},{"$f":"'Data Input - BAT'!BN42","v":0},{"$f":"'Data Input - BAT'!BO42","v":0},{"$f":"'Data Input - BAT'!BP42","v":0},{"$f":"'Data Input - BAT'!BQ42","v":0},{"$f":"'Data Input - BAT'!BR42","v":0},{"$f":"'Data Input - BAT'!BS42","v":0},{"$f":"'Data Input - BAT'!BT42","v":0},{"$f":"'Data Input - BAT'!BU42","v":0},{"$f":"'Data Input - BAT'!BV42","v":0},{"$f":"'Data Input - BAT'!BW42","v":0},{"$f":"'Data Input - BAT'!BX42","v":0},{"$f":"'Data Input - BAT'!BY42","v":0},{"$f":"'Data Input - BAT'!BZ42","v":0},{"$f":"'Data Input - BAT'!CA42","v":0},{"$f":"'Data Input - BAT'!CB42","v":0},{"$f":"'Data Input - BAT'!CC42","v":0},{"$f":"'Data Input - BAT'!CD42","v":0},{"$f":"'Data Input - BAT'!CE42","v":0},{"$f":"'Data Input - BAT'!CF42","v":0},{"$f":"'Data Input - BAT'!CG42","v":0},{"$f":"'Data Input - BAT'!CH42","v":0},{"$f":"'Data Input - BAT'!CI42","v":0},{"$f":"'Data Input - BAT'!CJ42","v":0},{"$f":"'Data Input - BAT'!CK42","v":0},{"$f":"'Data Input - BAT'!CL42","v":0},{"$f":"'Data Input - BAT'!CM42","v":0},{"$f":"'Data Input - BAT'!CN42","v":0},{"$f":"'Data Input - BAT'!CO42","v":0},{"$f":"'Data Input - BAT'!CP42","v":0},{"$f":"'Data Input - BAT'!CQ42","v":0},{"$f":"'Data Input - BAT'!CR42","v":0},{"$f":"'Data Input - BAT'!CS42","v":0},{"$f":"'Data Input - BAT'!CT42","v":0},{"$f":"'Data Input - BAT'!CU42","v":0},{"$f":"'Data Input - BAT'!CV42","v":0},{"$f":"'Data Input - BAT'!CW42","v":0},{"$f":"'Data Input - BAT'!CX42","v":0},{"$f":"'Data Input - BAT'!CY42","v":0},{"$f":"'Data Input - BAT'!CZ42","v":0},{"$f":"'Data Input - BAT'!DA42","v":0},{"$f":"'Data Input - BAT'!DB42","v":0},{"$f":"'Data Input - BAT'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D202*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP202*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",D203+D13,D199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",E203+E13,E199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",F203+F13,F199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",G203+G13,G199)","v":86.802900842620346},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",H203+H13,H199)","v":83.86753704601},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",I203+I13,I199)","v":81.031436759429951},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",J203+J13,J199)","v":78.291243245826053},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",K203+K13,K199)","v":75.643713280991363},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",L203+L13,L199)","v":73.085713314967506},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",M203+M13,M199)","v":70.61421576325364},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",N203+N13,N199)","v":68.22629542343347},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",O203+O13,O199)","v":65.919126012979206},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",P203+P13,P199)","v":63.689976824134504},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Q203+Q13,Q199)","v":61.536209491917404},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",R203+R13,R199)","v":59.455274871417785},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",S203+S13,S199)","v":57.444710020693513},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",T203+T13,T199)","v":55.502135285694223},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",U203+U13,U199)","v":53.62525148376254},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",V203+V13,V199)","v":51.811837182379264},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",W203+W13,W199)","v":50.059746069931656},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",X203+X13,X199)","v":48.366904415392909},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Y203+Y13,Y199)","v":46.731308613906194},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Z203+Z13,Z199)","v":45.151022815368307},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AA203+AA13,AA199)","v":43.624176633206105},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AB203+AB13,AB199)","v":42.148962930633921},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AC203+AC13,AC199)","v":40.72363568177191},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AD203+AD13,AD199)","v":39.346507905093631},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AE203+AE13,AE199)","v":38.015949666757137},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AF203+AF13,AF199)","v":36.730386151456173},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AG203+AG13,AG199)","v":35.488295798508382},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AH203+AH13,AH199)","v":34.454656115056679},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AI203+AI13,AI199)","v":33.451122441802603},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AJ203+AJ13,AJ199)","v":32.476817904662724},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AK203+AK13,AK199)","v":31.530891169575458},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AL203+AL13,AL199)","v":30.612515698616949},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AM203+AM13,AM199)","v":29.720889027783446},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AN203+AN13,AN199)","v":28.855232065809169},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AO203+AO13,AO199)","v":28.014788413406958},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AP203+AP13,AP199)","v":27.198823702336849},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AQ203+AQ13,AQ199)","v":26.406624953725096},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AR203+AR13,AR199)","v":25.637499955072908},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AS203+AS13,AS199)","v":24.890776655410594},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AT203+AT13,AT199)","v":24.165802578068533},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AU203+AU13,AU199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AV203+AV13,AV199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AW203+AW13,AW199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AX203+AX13,AX199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AY203+AY13,AY199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AZ203+AZ13,AZ199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BA203+BA13,BA199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BB203+BB13,BB199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BC203+BC13,BC199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BD203+BD13,BD199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BE203+BE13,BE199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BF203+BF13,BF199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BG203+BG13,BG199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BH203+BH13,BH199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BI203+BI13,BI199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BJ203+BJ13,BJ199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BK203+BK13,BK199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BL203+BL13,BL199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BM203+BM13,BM199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BN203+BN13,BN199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BO203+BO13,BO199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BP203+BP13,BP199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BQ203+BQ13,BQ199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BR203+BR13,BR199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BS203+BS13,BS199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BT203+BT13,BT199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BU203+BU13,BU199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BV203+BV13,BV199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BW203+BW13,BW199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BX203+BX13,BX199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BY203+BY13,BY199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BZ203+BZ13,BZ199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CA203+CA13,CA199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CB203+CB13,CB199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CC203+CC13,CC199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CD203+CD13,CD199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CE203+CE13,CE199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CF203+CF13,CF199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CG203+CG13,CG199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CH203+CH13,CH199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CI203+CI13,CI199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CJ203+CJ13,CJ199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CK203+CK13,CK199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CL203+CL13,CL199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CM203+CM13,CM199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CN203+CN13,CN199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CO203+CO13,CO199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CP203+CP13,CP199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CQ203+CQ13,CQ199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CR203+CR13,CR199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CS203+CS13,CS199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CT203+CT13,CT199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CU203+CU13,CU199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CV203+CV13,CV199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CW203+CW13,CW199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CX203+CX13,CX199)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CY203+CY13,CY199)","v":0}]
[]
[null,"Low high WACC combined with low high capex"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$H$26:$H$28),D20*(1-D177)*1000)/1000,0)","v":59.280282726695972}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$210)","v":59.280282726695972},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$210)","v":59.280282726695972}]
[null,"Discounted WACC","£000s",{"$f":"D211*D$7","v":0},0,0,53.467418595281494,51.65934163795314,49.91240737966487,48.224548192912927,46.593766369964186,45.018131758419507,43.495779476733823,42.024907706989204,40.603775562308414,39.230701026384949,37.904058962690776,36.622279191005582,35.3838446289909,34.187289496609566,33.031197581265289,31.914200561608975,30.834976388027993,29.792247717901446,28.784780403769517,27.811382032627552,26.870900514615997,25.962222719435751,25.084273158875121,24.236012713889011,23.416437404723684,22.624577202631578,21.859494881769646,21.222810564824897,20.604670451286307,20.004534418724571,19.421878076431621,18.856192307215164,18.306982822538995,17.773769730620383,17.256087117107167,16.753482637968123,16.265517124240894,15.79176419829213,15.331809901254497,14.885252331315042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP211*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - BAT'!H41","v":0},{"$f":"'Data Input - BAT'!I41","v":0},{"$f":"'Data Input - BAT'!J41","v":0},{"$f":"'Data Input - BAT'!K41","v":0},{"$f":"'Data Input - BAT'!L41","v":0},{"$f":"'Data Input - BAT'!M41","v":0},{"$f":"'Data Input - BAT'!N41","v":0},{"$f":"'Data Input - BAT'!O41","v":0},{"$f":"'Data Input - BAT'!P41","v":0},{"$f":"'Data Input - BAT'!Q41","v":0},{"$f":"'Data Input - BAT'!R41","v":0},{"$f":"'Data Input - BAT'!S41","v":0},{"$f":"'Data Input - BAT'!T41","v":0},{"$f":"'Data Input - BAT'!U41","v":0},{"$f":"'Data Input - BAT'!V41","v":0},{"$f":"'Data Input - BAT'!W41","v":0},{"$f":"'Data Input - BAT'!X41","v":0},{"$f":"'Data Input - BAT'!Y41","v":0},{"$f":"'Data Input - BAT'!Z41","v":0},{"$f":"'Data Input - BAT'!AA41","v":0},{"$f":"'Data Input - BAT'!AB41","v":0},{"$f":"'Data Input - BAT'!AC41","v":0},{"$f":"'Data Input - BAT'!AD41","v":0},{"$f":"'Data Input - BAT'!AE41","v":0},{"$f":"'Data Input - BAT'!AF41","v":0},{"$f":"'Data Input - BAT'!AG41","v":0},{"$f":"'Data Input - BAT'!AH41","v":0},{"$f":"'Data Input - BAT'!AI41","v":0},{"$f":"'Data Input - BAT'!AJ41","v":0},{"$f":"'Data Input - BAT'!AK41","v":0},{"$f":"'Data Input - BAT'!AL41","v":0},{"$f":"'Data Input - BAT'!AM41","v":0},{"$f":"'Data Input - BAT'!AN41","v":0},{"$f":"'Data Input - BAT'!AO41","v":0},{"$f":"'Data Input - BAT'!AP41","v":0},{"$f":"'Data Input - BAT'!AQ41","v":0},{"$f":"'Data Input - BAT'!AR41","v":0},{"$f":"'Data Input - BAT'!AS41","v":0},{"$f":"'Data Input - BAT'!AT41","v":0},{"$f":"'Data Input - BAT'!AU41","v":0},{"$f":"'Data Input - BAT'!AV41","v":0},{"$f":"'Data Input - BAT'!AW41","v":0},{"$f":"'Data Input - BAT'!AX41","v":0},{"$f":"'Data Input - BAT'!AY41","v":0},{"$f":"'Data Input - BAT'!AZ41","v":0},{"$f":"'Data Input - BAT'!BA41","v":0},{"$f":"'Data Input - BAT'!BB41","v":0},{"$f":"'Data Input - BAT'!BC41","v":0},{"$f":"'Data Input - BAT'!BD41","v":0},{"$f":"'Data Input - BAT'!BE41","v":0},{"$f":"'Data Input - BAT'!BF41","v":0},{"$f":"'Data Input - BAT'!BG41","v":0},{"$f":"'Data Input - BAT'!BH41","v":0},{"$f":"'Data Input - BAT'!BI41","v":0},{"$f":"'Data Input - BAT'!BJ41","v":0},{"$f":"'Data Input - BAT'!BK41","v":0},{"$f":"'Data Input - BAT'!BL41","v":0},{"$f":"'Data Input - BAT'!BM41","v":0},{"$f":"'Data Input - BAT'!BN41","v":0},{"$f":"'Data Input - BAT'!BO41","v":0},{"$f":"'Data Input - BAT'!BP41","v":0},{"$f":"'Data Input - BAT'!BQ41","v":0},{"$f":"'Data Input - BAT'!BR41","v":0},{"$f":"'Data Input - BAT'!BS41","v":0},{"$f":"'Data Input - BAT'!BT41","v":0},{"$f":"'Data Input - BAT'!BU41","v":0},{"$f":"'Data Input - BAT'!BV41","v":0},{"$f":"'Data Input - BAT'!BW41","v":0},{"$f":"'Data Input - BAT'!BX41","v":0},{"$f":"'Data Input - BAT'!BY41","v":0},{"$f":"'Data Input - BAT'!BZ41","v":0},{"$f":"'Data Input - BAT'!CA41","v":0},{"$f":"'Data Input - BAT'!CB41","v":0},{"$f":"'Data Input - BAT'!CC41","v":0},{"$f":"'Data Input - BAT'!CD41","v":0},{"$f":"'Data Input - BAT'!CE41","v":0},{"$f":"'Data Input - BAT'!CF41","v":0},{"$f":"'Data Input - BAT'!CG41","v":0},{"$f":"'Data Input - BAT'!CH41","v":0},{"$f":"'Data Input - BAT'!CI41","v":0},{"$f":"'Data Input - BAT'!CJ41","v":0},{"$f":"'Data Input - BAT'!CK41","v":0},{"$f":"'Data Input - BAT'!CL41","v":0},{"$f":"'Data Input - BAT'!CM41","v":0},{"$f":"'Data Input - BAT'!CN41","v":0},{"$f":"'Data Input - BAT'!CO41","v":0},{"$f":"'Data Input - BAT'!CP41","v":0},{"$f":"'Data Input - BAT'!CQ41","v":0},{"$f":"'Data Input - BAT'!CR41","v":0},{"$f":"'Data Input - BAT'!CS41","v":0},{"$f":"'Data Input - BAT'!CT41","v":0},{"$f":"'Data Input - BAT'!CU41","v":0},{"$f":"'Data Input - BAT'!CV41","v":0},{"$f":"'Data Input - BAT'!CW41","v":0},{"$f":"'Data Input - BAT'!CX41","v":0},{"$f":"'Data Input - BAT'!CY41","v":0},{"$f":"'Data Input - BAT'!CZ41","v":0},{"$f":"'Data Input - BAT'!DA41","v":0},{"$f":"'Data Input - BAT'!DB41","v":0},{"$f":"'Data Input - BAT'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D215*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP215*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",D216+D13*(1-$D$177),D212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",E216+E13*(1-$D$177),E212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",F216+F13*(1-$D$177),F212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",G216+G13*(1-$D$177),G212)","v":53.467418595281494},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",H216+H13*(1-$D$177),H212)","v":51.65934163795314},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",I216+I13*(1-$D$177),I212)","v":49.91240737966487},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",J216+J13*(1-$D$177),J212)","v":48.224548192912927},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",K216+K13*(1-$D$177),K212)","v":46.593766369964186},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",L216+L13*(1-$D$177),L212)","v":45.018131758419507},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",M216+M13*(1-$D$177),M212)","v":43.495779476733823},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",N216+N13*(1-$D$177),N212)","v":42.024907706989204},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",O216+O13*(1-$D$177),O212)","v":40.603775562308414},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",P216+P13*(1-$D$177),P212)","v":39.230701026384949},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Q216+Q13*(1-$D$177),Q212)","v":37.904058962690776},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",R216+R13*(1-$D$177),R212)","v":36.622279191005582},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",S216+S13*(1-$D$177),S212)","v":35.3838446289909},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",T216+T13*(1-$D$177),T212)","v":34.187289496609566},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",U216+U13*(1-$D$177),U212)","v":33.031197581265289},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",V216+V13*(1-$D$177),V212)","v":31.914200561608975},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",W216+W13*(1-$D$177),W212)","v":30.834976388027993},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",X216+X13*(1-$D$177),X212)","v":29.792247717901446},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Y216+Y13*(1-$D$177),Y212)","v":28.784780403769517},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Z216+Z13*(1-$D$177),Z212)","v":27.811382032627552},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AA216+AA13*(1-$D$177),AA212)","v":26.870900514615997},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AB216+AB13*(1-$D$177),AB212)","v":25.962222719435751},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AC216+AC13*(1-$D$177),AC212)","v":25.084273158875121},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AD216+AD13*(1-$D$177),AD212)","v":24.236012713889011},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AE216+AE13*(1-$D$177),AE212)","v":23.416437404723684},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AF216+AF13*(1-$D$177),AF212)","v":22.624577202631578},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AG216+AG13*(1-$D$177),AG212)","v":21.859494881769646},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AH216+AH13*(1-$D$177),AH212)","v":21.222810564824897},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AI216+AI13*(1-$D$177),AI212)","v":20.604670451286307},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AJ216+AJ13*(1-$D$177),AJ212)","v":20.004534418724571},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AK216+AK13*(1-$D$177),AK212)","v":19.421878076431621},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AL216+AL13*(1-$D$177),AL212)","v":18.856192307215164},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AM216+AM13*(1-$D$177),AM212)","v":18.306982822538995},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AN216+AN13*(1-$D$177),AN212)","v":17.773769730620383},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AO216+AO13*(1-$D$177),AO212)","v":17.256087117107167},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AP216+AP13*(1-$D$177),AP212)","v":16.753482637968123},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AQ216+AQ13*(1-$D$177),AQ212)","v":16.265517124240894},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AR216+AR13*(1-$D$177),AR212)","v":15.79176419829213},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AS216+AS13*(1-$D$177),AS212)","v":15.331809901254497},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AT216+AT13*(1-$D$177),AT212)","v":14.885252331315042},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AU216+AU13*(1-$D$177),AU212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AV216+AV13*(1-$D$177),AV212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AW216+AW13*(1-$D$177),AW212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AX216+AX13*(1-$D$177),AX212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AY216+AY13*(1-$D$177),AY212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AZ216+AZ13*(1-$D$177),AZ212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BA216+BA13*(1-$D$177),BA212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BB216+BB13*(1-$D$177),BB212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BC216+BC13*(1-$D$177),BC212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BD216+BD13*(1-$D$177),BD212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BE216+BE13*(1-$D$177),BE212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BF216+BF13*(1-$D$177),BF212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BG216+BG13*(1-$D$177),BG212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BH216+BH13*(1-$D$177),BH212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BI216+BI13*(1-$D$177),BI212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BJ216+BJ13*(1-$D$177),BJ212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BK216+BK13*(1-$D$177),BK212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BL216+BL13*(1-$D$177),BL212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BM216+BM13*(1-$D$177),BM212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BN216+BN13*(1-$D$177),BN212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BO216+BO13*(1-$D$177),BO212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BP216+BP13*(1-$D$177),BP212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BQ216+BQ13*(1-$D$177),BQ212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BR216+BR13*(1-$D$177),BR212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BS216+BS13*(1-$D$177),BS212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BT216+BT13*(1-$D$177),BT212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BU216+BU13*(1-$D$177),BU212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BV216+BV13*(1-$D$177),BV212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BW216+BW13*(1-$D$177),BW212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BX216+BX13*(1-$D$177),BX212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BY216+BY13*(1-$D$177),BY212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BZ216+BZ13*(1-$D$177),BZ212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CA216+CA13*(1-$D$177),CA212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CB216+CB13*(1-$D$177),CB212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CC216+CC13*(1-$D$177),CC212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CD216+CD13*(1-$D$177),CD212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CE216+CE13*(1-$D$177),CE212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CF216+CF13*(1-$D$177),CF212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CG216+CG13*(1-$D$177),CG212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CH216+CH13*(1-$D$177),CH212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CI216+CI13*(1-$D$177),CI212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CJ216+CJ13*(1-$D$177),CJ212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CK216+CK13*(1-$D$177),CK212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CL216+CL13*(1-$D$177),CL212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CM216+CM13*(1-$D$177),CM212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CN216+CN13*(1-$D$177),CN212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CO216+CO13*(1-$D$177),CO212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CP216+CP13*(1-$D$177),CP212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CQ216+CQ13*(1-$D$177),CQ212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CR216+CR13*(1-$D$177),CR212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CS216+CS13*(1-$D$177),CS212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CT216+CT13*(1-$D$177),CT212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CU216+CU13*(1-$D$177),CU212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CV216+CV13*(1-$D$177),CV212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CW216+CW13*(1-$D$177),CW212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CX216+CX13*(1-$D$177),CX212)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CY216+CY13*(1-$D$177),CY212)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$H$26:$H$28),D20*(1+D177)*1000)/1000,0)","v":125.11190609588543}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$221)","v":125.11190609588543},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$221)","v":125.11190609588543}]
[null,"Discounted WACC","£000s",{"$f":"D222*D$7","v":0},{"$f":"E222*E$7","v":0},0,112.84377109540645,109.027798159813,105.34086778725894,101.77861621957386,98.336827265288775,95.011427309457758,91.798480492229729,88.694184050463505,85.694863816872967,82.796969871374856,79.997072339492618,77.291857332843108,74.678123026901559,72.152775871402483,69.712826928891303,67.355388337093046,65.077669890911153,62.876975740010785,60.750701198078055,58.696329659978801,56.71142962316793,54.793651809824091,52.940726386303474,51.150460276621722,49.420734566784276,47.749501996893024,46.134784538060899,44.791052949573682,43.486459174343381,42.219863276061538,40.990158520448091,39.796270408202034,38.63715573611848,37.511801685551916,36.419224937429043,35.358470813037904,34.328612439842622,33.328749941594779,32.358009652033772,31.415543351489092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP222*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - BAT'!H42","v":0},{"$f":"'Data Input - BAT'!I42","v":0},{"$f":"'Data Input - BAT'!J42","v":0},{"$f":"'Data Input - BAT'!K42","v":0},{"$f":"'Data Input - BAT'!L42","v":0},{"$f":"'Data Input - BAT'!M42","v":0},{"$f":"'Data Input - BAT'!N42","v":0},{"$f":"'Data Input - BAT'!O42","v":0},{"$f":"'Data Input - BAT'!P42","v":0},{"$f":"'Data Input - BAT'!Q42","v":0},{"$f":"'Data Input - BAT'!R42","v":0},{"$f":"'Data Input - BAT'!S42","v":0},{"$f":"'Data Input - BAT'!T42","v":0},{"$f":"'Data Input - BAT'!U42","v":0},{"$f":"'Data Input - BAT'!V42","v":0},{"$f":"'Data Input - BAT'!W42","v":0},{"$f":"'Data Input - BAT'!X42","v":0},{"$f":"'Data Input - BAT'!Y42","v":0},{"$f":"'Data Input - BAT'!Z42","v":0},{"$f":"'Data Input - BAT'!AA42","v":0},{"$f":"'Data Input - BAT'!AB42","v":0},{"$f":"'Data Input - BAT'!AC42","v":0},{"$f":"'Data Input - BAT'!AD42","v":0},{"$f":"'Data Input - BAT'!AE42","v":0},{"$f":"'Data Input - BAT'!AF42","v":0},{"$f":"'Data Input - BAT'!AG42","v":0},{"$f":"'Data Input - BAT'!AH42","v":0},{"$f":"'Data Input - BAT'!AI42","v":0},{"$f":"'Data Input - BAT'!AJ42","v":0},{"$f":"'Data Input - BAT'!AK42","v":0},{"$f":"'Data Input - BAT'!AL42","v":0},{"$f":"'Data Input - BAT'!AM42","v":0},{"$f":"'Data Input - BAT'!AN42","v":0},{"$f":"'Data Input - BAT'!AO42","v":0},{"$f":"'Data Input - BAT'!AP42","v":0},{"$f":"'Data Input - BAT'!AQ42","v":0},{"$f":"'Data Input - BAT'!AR42","v":0},{"$f":"'Data Input - BAT'!AS42","v":0},{"$f":"'Data Input - BAT'!AT42","v":0},{"$f":"'Data Input - BAT'!AU42","v":0},{"$f":"'Data Input - BAT'!AV42","v":0},{"$f":"'Data Input - BAT'!AW42","v":0},{"$f":"'Data Input - BAT'!AX42","v":0},{"$f":"'Data Input - BAT'!AY42","v":0},{"$f":"'Data Input - BAT'!AZ42","v":0},{"$f":"'Data Input - BAT'!BA42","v":0},{"$f":"'Data Input - BAT'!BB42","v":0},{"$f":"'Data Input - BAT'!BC42","v":0},{"$f":"'Data Input - BAT'!BD42","v":0},{"$f":"'Data Input - BAT'!BE42","v":0},{"$f":"'Data Input - BAT'!BF42","v":0},{"$f":"'Data Input - BAT'!BG42","v":0},{"$f":"'Data Input - BAT'!BH42","v":0},{"$f":"'Data Input - BAT'!BI42","v":0},{"$f":"'Data Input - BAT'!BJ42","v":0},{"$f":"'Data Input - BAT'!BK42","v":0},{"$f":"'Data Input - BAT'!BL42","v":0},{"$f":"'Data Input - BAT'!BM42","v":0},{"$f":"'Data Input - BAT'!BN42","v":0},{"$f":"'Data Input - BAT'!BO42","v":0},{"$f":"'Data Input - BAT'!BP42","v":0},{"$f":"'Data Input - BAT'!BQ42","v":0},{"$f":"'Data Input - BAT'!BR42","v":0},{"$f":"'Data Input - BAT'!BS42","v":0},{"$f":"'Data Input - BAT'!BT42","v":0},{"$f":"'Data Input - BAT'!BU42","v":0},{"$f":"'Data Input - BAT'!BV42","v":0},{"$f":"'Data Input - BAT'!BW42","v":0},{"$f":"'Data Input - BAT'!BX42","v":0},{"$f":"'Data Input - BAT'!BY42","v":0},{"$f":"'Data Input - BAT'!BZ42","v":0},{"$f":"'Data Input - BAT'!CA42","v":0},{"$f":"'Data Input - BAT'!CB42","v":0},{"$f":"'Data Input - BAT'!CC42","v":0},{"$f":"'Data Input - BAT'!CD42","v":0},{"$f":"'Data Input - BAT'!CE42","v":0},{"$f":"'Data Input - BAT'!CF42","v":0},{"$f":"'Data Input - BAT'!CG42","v":0},{"$f":"'Data Input - BAT'!CH42","v":0},{"$f":"'Data Input - BAT'!CI42","v":0},{"$f":"'Data Input - BAT'!CJ42","v":0},{"$f":"'Data Input - BAT'!CK42","v":0},{"$f":"'Data Input - BAT'!CL42","v":0},{"$f":"'Data Input - BAT'!CM42","v":0},{"$f":"'Data Input - BAT'!CN42","v":0},{"$f":"'Data Input - BAT'!CO42","v":0},{"$f":"'Data Input - BAT'!CP42","v":0},{"$f":"'Data Input - BAT'!CQ42","v":0},{"$f":"'Data Input - BAT'!CR42","v":0},{"$f":"'Data Input - BAT'!CS42","v":0},{"$f":"'Data Input - BAT'!CT42","v":0},{"$f":"'Data Input - BAT'!CU42","v":0},{"$f":"'Data Input - BAT'!CV42","v":0},{"$f":"'Data Input - BAT'!CW42","v":0},{"$f":"'Data Input - BAT'!CX42","v":0},{"$f":"'Data Input - BAT'!CY42","v":0},{"$f":"'Data Input - BAT'!CZ42","v":0},{"$f":"'Data Input - BAT'!DA42","v":0},{"$f":"'Data Input - BAT'!DB42","v":0},{"$f":"'Data Input - BAT'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D226*D$7","v":0},{"$f":"E226*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP226*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",D227+D13*(1+$D$177),D223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",E227+E13*(1+$D$177),E223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",F227+F13*(1+$D$177),F223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",G227+G13*(1+$D$177),G223)","v":112.84377109540645},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",H227+H13*(1+$D$177),H223)","v":109.027798159813},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",I227+I13*(1+$D$177),I223)","v":105.34086778725894},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",J227+J13*(1+$D$177),J223)","v":101.77861621957386},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",K227+K13*(1+$D$177),K223)","v":98.336827265288775},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",L227+L13*(1+$D$177),L223)","v":95.011427309457758},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",M227+M13*(1+$D$177),M223)","v":91.798480492229729},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",N227+N13*(1+$D$177),N223)","v":88.694184050463505},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",O227+O13*(1+$D$177),O223)","v":85.694863816872967},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",P227+P13*(1+$D$177),P223)","v":82.796969871374856},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Q227+Q13*(1+$D$177),Q223)","v":79.997072339492618},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",R227+R13*(1+$D$177),R223)","v":77.291857332843108},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",S227+S13*(1+$D$177),S223)","v":74.678123026901559},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",T227+T13*(1+$D$177),T223)","v":72.152775871402483},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",U227+U13*(1+$D$177),U223)","v":69.712826928891303},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",V227+V13*(1+$D$177),V223)","v":67.355388337093046},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",W227+W13*(1+$D$177),W223)","v":65.077669890911153},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",X227+X13*(1+$D$177),X223)","v":62.876975740010785},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Y227+Y13*(1+$D$177),Y223)","v":60.750701198078055},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",Z227+Z13*(1+$D$177),Z223)","v":58.696329659978801},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AA227+AA13*(1+$D$177),AA223)","v":56.71142962316793},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AB227+AB13*(1+$D$177),AB223)","v":54.793651809824091},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AC227+AC13*(1+$D$177),AC223)","v":52.940726386303474},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AD227+AD13*(1+$D$177),AD223)","v":51.150460276621722},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AE227+AE13*(1+$D$177),AE223)","v":49.420734566784276},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AF227+AF13*(1+$D$177),AF223)","v":47.749501996893024},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AG227+AG13*(1+$D$177),AG223)","v":46.134784538060899},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AH227+AH13*(1+$D$177),AH223)","v":44.791052949573682},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AI227+AI13*(1+$D$177),AI223)","v":43.486459174343381},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AJ227+AJ13*(1+$D$177),AJ223)","v":42.219863276061538},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AK227+AK13*(1+$D$177),AK223)","v":40.990158520448091},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AL227+AL13*(1+$D$177),AL223)","v":39.796270408202034},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AM227+AM13*(1+$D$177),AM223)","v":38.63715573611848},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AN227+AN13*(1+$D$177),AN223)","v":37.511801685551916},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AO227+AO13*(1+$D$177),AO223)","v":36.419224937429043},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AP227+AP13*(1+$D$177),AP223)","v":35.358470813037904},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AQ227+AQ13*(1+$D$177),AQ223)","v":34.328612439842622},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AR227+AR13*(1+$D$177),AR223)","v":33.328749941594779},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AS227+AS13*(1+$D$177),AS223)","v":32.358009652033772},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AT227+AT13*(1+$D$177),AT223)","v":31.415543351489092},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AU227+AU13*(1+$D$177),AU223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AV227+AV13*(1+$D$177),AV223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AW227+AW13*(1+$D$177),AW223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AX227+AX13*(1+$D$177),AX223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AY227+AY13*(1+$D$177),AY223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",AZ227+AZ13*(1+$D$177),AZ223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BA227+BA13*(1+$D$177),BA223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BB227+BB13*(1+$D$177),BB223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BC227+BC13*(1+$D$177),BC223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BD227+BD13*(1+$D$177),BD223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BE227+BE13*(1+$D$177),BE223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BF227+BF13*(1+$D$177),BF223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BG227+BG13*(1+$D$177),BG223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BH227+BH13*(1+$D$177),BH223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BI227+BI13*(1+$D$177),BI223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BJ227+BJ13*(1+$D$177),BJ223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BK227+BK13*(1+$D$177),BK223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BL227+BL13*(1+$D$177),BL223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BM227+BM13*(1+$D$177),BM223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BN227+BN13*(1+$D$177),BN223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BO227+BO13*(1+$D$177),BO223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BP227+BP13*(1+$D$177),BP223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BQ227+BQ13*(1+$D$177),BQ223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BR227+BR13*(1+$D$177),BR223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BS227+BS13*(1+$D$177),BS223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BT227+BT13*(1+$D$177),BT223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BU227+BU13*(1+$D$177),BU223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BV227+BV13*(1+$D$177),BV223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BW227+BW13*(1+$D$177),BW223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BX227+BX13*(1+$D$177),BX223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BY227+BY13*(1+$D$177),BY223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",BZ227+BZ13*(1+$D$177),BZ223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CA227+CA13*(1+$D$177),CA223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CB227+CB13*(1+$D$177),CB223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CC227+CC13*(1+$D$177),CC223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CD227+CD13*(1+$D$177),CD223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CE227+CE13*(1+$D$177),CE223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CF227+CF13*(1+$D$177),CF223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CG227+CG13*(1+$D$177),CG223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CH227+CH13*(1+$D$177),CH223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CI227+CI13*(1+$D$177),CI223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CJ227+CJ13*(1+$D$177),CJ223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CK227+CK13*(1+$D$177),CK223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CL227+CL13*(1+$D$177),CL223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CM227+CM13*(1+$D$177),CM223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CN227+CN13*(1+$D$177),CN223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CO227+CO13*(1+$D$177),CO223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CP227+CP13*(1+$D$177),CP223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CQ227+CQ13*(1+$D$177),CQ223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CR227+CR13*(1+$D$177),CR223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CS227+CS13*(1+$D$177),CS223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CT227+CT13*(1+$D$177),CT223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CU227+CU13*(1+$D$177),CU223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CV227+CV13*(1+$D$177),CV223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CW227+CW13*(1+$D$177),CW223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CX227+CX13*(1+$D$177),CX223)","v":0},{"$f":"IF('Data Input - BAT'!$F$37=\"Yes\",CY227+CY13*(1+$D$177),CY223)","v":0}]
[]
[null,"TOTALS"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA",null,"Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£000s",{"$f":"SUM(D36:CY36)","v":1812.8443209764948},null,null,null,null,{"$f":"D234*(1-$D$177)","v":1268.9910246835464},{"$f":"D234*(1+$D$177)","v":2356.6976172694435},{"$f":"SUM(D194:CY194)","v":1698.608149926958},{"$f":"SUM(D205:CY205)","v":1930.3509142128644},{"$f":"SUM(D218:CY218)","v":1189.0257049488705},{"$f":"SUM(D229:CY229)","v":2509.4561884767245}]
[null,"Opex","£000s",{"$f":"SUM(D40:CY40)","v":269152.81787524902},null,null,null,null,{"$f":"$D$235*(1-$D$181)","v":188406.97251267431},{"$f":"$D$235*(1+$D$181)","v":349898.66323782376}]
[null,"Waste","£000s",{"$f":"SUM(D44:CY44)","v":0}]
[null,"Energy consumption","£000s",{"$f":"SUM(D48:CY48)","v":0},{"$f":"SUM(D101:CY101)+SUM(D49:CY49)","v":0},{"$f":"SUM(D135:CY135)+SUM(D49:CY49)","v":0}]
[null,"Air pollutant emissions","£000s",{"$f":"SUM(D72:CY72)","v":16239.830496916},{"$f":"SUM(D115:CY115)","v":2264.9631932898847},{"$f":"SUM(D149:CY149)","v":55934.472679985876},{"$f":"SUM(D173:CY173)","v":16196.342544061388}]
[null,"GHG emissions","£000s",{"$f":"SUM(D87:CY87)","v":0},{"$f":"SUM(D122:CY122)","v":0},{"$f":"SUM(D156:CY156)","v":0}]
[null,"Wider impacts","£000s"]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£000s",{"$f":"I234","v":1268.9910246835464},{"$f":"J234","v":2356.6976172694435},{"$f":"$D234","v":1812.8443209764948},1812.8443209764948,1812.8443209764948,1812.8443209764948,1812.8443209764948,1812.8443209764948,1812.8443209764948,1812.8443209764948,{"$f":"K234","v":1698.608149926958},{"$f":"L234","v":1930.3509142128644}]
[null,"Opex","£000s",{"$f":"$D235","v":269152.81787524902},269152.81787524902,{"$f":"I235","v":188406.97251267431},{"$f":"J235","v":349898.66323782376},{"$f":"$D235","v":269152.81787524902},269152.81787524902,269152.81787524902,269152.81787524902,269152.81787524902,269152.81787524902,269152.81787524902,269152.81787524902]
[null,"Waste","£000s",0,0,{"$f":"$D236","v":0},0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£000s",0,0,0,0,{"$f":"E237","v":0},{"$f":"F237","v":0},{"$f":"$D237","v":0},0,0,0,0,0]
[null,"Air pollutant emissions","£000s",16239.830496916,16239.830496916,16239.830496916,16239.830496916,{"$f":"$D238","v":16239.830496916},{"$f":"$D238","v":16239.830496916},{"$f":"E238","v":2264.9631932898847},{"$f":"F238","v":55934.472679985876},{"$f":"G238","v":16196.342544061388},{"$f":"H238","v":0},{"$f":"$D238","v":16239.830496916},{"$f":"$D238","v":16239.830496916}]
[null,"GHG emissions","£000s",0,0,0,0,{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0}]
[]
[null,"Scenario analysis",null,"H Cost/L Benefit","L Cost/H benefit"]
[null,"Capex","£000s",{"$f":"N234","v":2509.4561884767245},{"$f":"M234","v":1189.0257049488705}]
[null,"Opex","£000s",{"$f":"J235","v":349898.66323782376},{"$f":"I235","v":188406.97251267431}]
[null,"Waste","£000s",{"$f":"$D$236","v":0},{"$f":"$D$236","v":0}]
[null,"Energy consumption","£000s",{"$f":"F237","v":0},{"$f":"E237","v":0}]
[null,"Air pollutant emissions","£000s",{"$f":"E238","v":2264.9631932898847},{"$f":"F238","v":55934.472679985876}]
[null,"GHG emissions","£000s",{"$f":"E239","v":0},{"$f":"F239","v":0}]
[]
[null,"Totals £m"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA","Location adjusted","Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£m",{"$f":"D234/1000","v":1.8128443209764948},0,0,0,0,1.2689910246835463,2.3566976172694436,1.6986081499269581,1.9303509142128643,1.1890257049488704,2.5094561884767246]
[null,"Opex","£m",{"$f":"D235/1000","v":269.15281787524901},0,0,0,0,188.40697251267432,349.89866323782377,0,0,0,0]
[null,"Waste","£m",{"$f":"D236/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D237/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Air pollutant emissions","£m",{"$f":"D238/1000","v":16.239830496915999},2.2649631932898848,55.934472679985873,16.196342544061388,0,0,0,0,0,0,0]
[null,"GHG emissions","£m",{"$f":"D239/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Wider impacts","£m",{"$f":"D240/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£m",{"$f":"D243/1000","v":1.2689910246835463},2.3566976172694436,1.8128443209764948,1.8128443209764948,1.8128443209764948,1.8128443209764948,1.8128443209764948,1.8128443209764948,1.8128443209764948,1.8128443209764948,1.6986081499269581,1.9303509142128643]
[null,"Opex","£m",{"$f":"D244/1000","v":269.15281787524901},269.15281787524901,188.40697251267432,349.89866323782377,269.15281787524901,269.15281787524901,269.15281787524901,269.15281787524901,269.15281787524901,269.15281787524901,269.15281787524901,269.15281787524901]
[null,"Waste","£m",{"$f":"D245/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D246/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Air pollutant emissions","£m",{"$f":"D247/1000","v":16.239830496915999},16.239830496915999,16.239830496915999,16.239830496915999,16.239830496915999,16.239830496915999,2.2649631932898848,55.934472679985873,16.196342544061388,0,16.239830496915999,16.239830496915999]
[null,"GHG emissions","£m",{"$f":"D248/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Scenario analysis",null,{"$f":"D250","v":"H Cost/L Benefit"},{"$f":"E250","v":"L Cost/H benefit"}]
[null,"Capex","£m",{"$f":"D251/1000","v":2.5094561884767246},{"$f":"E251/1000","v":1.1890257049488704}]
[null,"Opex","£m",349.89866323782377,188.40697251267432]
[null,"Waste","£m",0,0]
[null,"Energy consumption","£m",0,0]
[null,"Air pollutant emissions","£m",2.2649631932898848,55.934472679985873]
[null,"GHG emissions","£m",0,0]

{"sheet":"Calc_Option3","index":22,"n_rows":283,"n_cols":103,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Calculations - Option 3","<< BACK to Data Input"]
[null,{"$f":"IF(ISBLANK('Data Input - Case description'!G20),\"Option not selected\",'Data Input - Case description'!G20)","v":"Option 1"}]
[null,"First year",{"$f":"IF('Data Input - General'!F25=0,'Data Input - General'!F22,'Data Input - General'!F25)","v":2023}]
[null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,"Year",null,{"$f":"'Data Input - Option 3'!H7","v":2023},{"$f":"'Data Input - Option 3'!I7","v":2024},{"$f":"'Data Input - Option 3'!J7","v":2025},{"$f":"'Data Input - Option 3'!K7","v":2026},{"$f":"'Data Input - Option 3'!L7","v":2027},{"$f":"'Data Input - Option 3'!M7","v":2028},{"$f":"'Data Input - Option 3'!N7","v":2029},{"$f":"'Data Input - Option 3'!O7","v":2030},{"$f":"'Data Input - Option 3'!P7","v":2031},{"$f":"'Data Input - Option 3'!Q7","v":2032},{"$f":"'Data Input - Option 3'!R7","v":2033},{"$f":"'Data Input - Option 3'!S7","v":2034},{"$f":"'Data Input - Option 3'!T7","v":2035},{"$f":"'Data Input - Option 3'!U7","v":2036},{"$f":"'Data Input - Option 3'!V7","v":2037},{"$f":"'Data Input - Option 3'!W7","v":2038},{"$f":"'Data Input - Option 3'!X7","v":2039},{"$f":"'Data Input - Option 3'!Y7","v":2040},{"$f":"'Data Input - Option 3'!Z7","v":2041},{"$f":"'Data Input - Option 3'!AA7","v":2042},{"$f":"'Data Input - Option 3'!AB7","v":2043},{"$f":"'Data Input - Option 3'!AC7","v":2044},{"$f":"'Data Input - Option 3'!AD7","v":2045},{"$f":"'Data Input - Option 3'!AE7","v":2046},{"$f":"'Data Input - Option 3'!AF7","v":2047},{"$f":"'Data Input - Option 3'!AG7","v":2048},{"$f":"'Data Input - Option 3'!AH7","v":2049},{"$f":"'Data Input - Option 3'!AI7","v":2050},{"$f":"'Data Input - Option 3'!AJ7","v":2051},{"$f":"'Data Input - Option 3'!AK7","v":2052},{"$f":"'Data Input - Option 3'!AL7","v":2053},{"$f":"'Data Input - Option 3'!AM7","v":2054},{"$f":"'Data Input - Option 3'!AN7","v":2055},{"$f":"'Data Input - Option 3'!AO7","v":2056},{"$f":"'Data Input - Option 3'!AP7","v":2057},{"$f":"'Data Input - Option 3'!AQ7","v":2058},{"$f":"'Data Input - Option 3'!AR7","v":2059},{"$f":"'Data Input - Option 3'!AS7","v":2060},{"$f":"'Data Input - Option 3'!AT7","v":2061},{"$f":"'Data Input - Option 3'!AU7","v":2062},{"$f":"'Data Input - Option 3'!AV7","v":2063},{"$f":"'Data Input - Option 3'!AW7","v":2064},{"$f":"'Data Input - Option 3'!AX7","v":2065},{"$f":"'Data Input - Option 3'!AY7","v":0},{"$f":"'Data Input - Option 3'!AZ7","v":0},{"$f":"'Data Input - Option 3'!BA7","v":0},{"$f":"'Data Input - Option 3'!BB7","v":0},{"$f":"'Data Input - Option 3'!BC7","v":0},{"$f":"'Data Input - Option 3'!BD7","v":0},{"$f":"'Data Input - Option 3'!BE7","v":0},{"$f":"'Data Input - Option 3'!BF7","v":0},{"$f":"'Data Input - Option 3'!BG7","v":0},{"$f":"'Data Input - Option 3'!BH7","v":0},{"$f":"'Data Input - Option 3'!BI7","v":0},{"$f":"'Data Input - Option 3'!BJ7","v":0},{"$f":"'Data Input - Option 3'!BK7","v":0},{"$f":"'Data Input - Option 3'!BL7","v":0},{"$f":"'Data Input - Option 3'!BM7","v":0},{"$f":"'Data Input - Option 3'!BN7","v":0},{"$f":"'Data Input - Option 3'!BO7","v":0},{"$f":"'Data Input - Option 3'!BP7","v":0},{"$f":"'Data Input - Option 3'!BQ7","v":0},{"$f":"'Data Input - Option 3'!BR7","v":0},{"$f":"'Data Input - Option 3'!BS7","v":0},{"$f":"'Data Input - Option 3'!BT7","v":0},{"$f":"'Data Input - Option 3'!BU7","v":0},{"$f":"'Data Input - Option 3'!BV7","v":0},{"$f":"'Data Input - Option 3'!BW7","v":0},{"$f":"'Data Input - Option 3'!BX7","v":0},{"$f":"'Data Input - Option 3'!BY7","v":0},{"$f":"'Data Input - Option 3'!BZ7","v":0},{"$f":"'Data Input - Option 3'!CA7","v":0},{"$f":"'Data Input - Option 3'!CB7","v":0},{"$f":"'Data Input - Option 3'!CC7","v":0},{"$f":"'Data Input - Option 3'!CD7","v":0},{"$f":"'Data Input - Option 3'!CE7","v":0},{"$f":"'Data Input - Option 3'!CF7","v":0},{"$f":"'Data Input - Option 3'!CG7","v":0},{"$f":"'Data Input - Option 3'!CH7","v":0},{"$f":"'Data Input - Option 3'!CI7","v":0},{"$f":"'Data Input - Option 3'!CJ7","v":0},{"$f":"'Data Input - Option 3'!CK7","v":0},{"$f":"'Data Input - Option 3'!CL7","v":0},{"$f":"'Data Input - Option 3'!CM7","v":0},{"$f":"'Data Input - Option 3'!CN7","v":0},{"$f":"'Data Input - Option 3'!CO7","v":0},{"$f":"'Data Input - Option 3'!CP7","v":0},{"$f":"'Data Input - Option 3'!CQ7","v":0},{"$f":"'Data Input - Option 3'!CR7","v":0},{"$f":"'Data Input - Option 3'!CS7","v":0},{"$f":"'Data Input - Option 3'!CT7","v":0},{"$f":"'Data Input - Option 3'!CU7","v":0},{"$f":"'Data Input - Option 3'!CV7","v":0},{"$f":"'Data Input - Option 3'!CW7","v":0},{"$f":"'Data Input - Option 3'!CX7","v":0},{"$f":"'Data Input - Option 3'!CY7","v":0},{"$f":"'Data Input - Option 3'!CZ7","v":0},{"$f":"'Data Input - Option 3'!DA7","v":0},{"$f":"'Data Input - Option 3'!DB7","v":0},{"$f":"'Data Input - Option 3'!DC7","v":0}]
[null,"Discount factor",null,{"$f":"IF(D6=0,0,'Discount and deflators'!F12)","v":1},{"$f":"IF(E6=0,0,'Discount and deflators'!G12)","v":0.96618357487922713},{"$f":"IF(F6=0,0,'Discount and deflators'!H12)","v":0.93351070036640305},{"$f":"IF(G6=0,0,'Discount and deflators'!I12)","v":0.90194270566802237},{"$f":"IF(H6=0,0,'Discount and deflators'!J12)","v":0.87144222769857238},{"$f":"IF(I6=0,0,'Discount and deflators'!K12)","v":0.84197316685852408},{"$f":"IF(J6=0,0,'Discount and deflators'!L12)","v":0.81350064430775282},{"$f":"IF(K6=0,0,'Discount and deflators'!M12)","v":0.78599096068381924},{"$f":"IF(L6=0,0,'Discount and deflators'!N12)","v":0.75941155621625056},{"$f":"IF(M6=0,0,'Discount and deflators'!O12)","v":0.73373097218961414},{"$f":"IF(N6=0,0,'Discount and deflators'!P12)","v":0.70891881370977217},{"$f":"IF(O6=0,0,'Discount and deflators'!Q12)","v":0.68494571372924851},{"$f":"IF(P6=0,0,'Discount and deflators'!R12)","v":0.66178329828912907},{"$f":"IF(Q6=0,0,'Discount and deflators'!S12)","v":0.63940415293635666},{"$f":"IF(R6=0,0,'Discount and deflators'!T12)","v":0.61778179027667313},{"$f":"IF(S6=0,0,'Discount and deflators'!U12)","v":0.59689061862480497},{"$f":"IF(T6=0,0,'Discount and deflators'!V12)","v":0.57670591171478747},{"$f":"IF(U6=0,0,'Discount and deflators'!W12)","v":0.55720377943457733},{"$f":"IF(V6=0,0,'Discount and deflators'!X12)","v":0.53836113955031628},{"$f":"IF(W6=0,0,'Discount and deflators'!Y12)","v":0.520155690386779},{"$f":"IF(X6=0,0,'Discount and deflators'!Z12)","v":0.50256588443167061},{"$f":"IF(Y6=0,0,'Discount and deflators'!AA12)","v":0.48557090283253201},{"$f":"IF(Z6=0,0,'Discount and deflators'!AB12)","v":0.46915063075606961},{"$f":"IF(AA6=0,0,'Discount and deflators'!AC12)","v":0.45328563358074364},{"$f":"IF(AB6=0,0,'Discount and deflators'!AD12)","v":0.43795713389443836},{"$f":"IF(AC6=0,0,'Discount and deflators'!AE12)","v":0.42314698926998878},{"$f":"IF(AD6=0,0,'Discount and deflators'!AF12)","v":0.40883767079225974},{"$f":"IF(AE6=0,0,'Discount and deflators'!AG12)","v":0.39501224231136212},{"$f":"IF(AF6=0,0,'Discount and deflators'!AH12)","v":0.38165434039745133},{"$f":"IF(AG6=0,0,'Discount and deflators'!AI12)","v":0.36874815497338298},{"$f":"IF(AH6=0,0,'Discount and deflators'!AJ12)","v":0.35800791744988636},{"$f":"IF(AI6=0,0,'Discount and deflators'!AK12)","v":0.34758050237853044},{"$f":"IF(AJ6=0,0,'Discount and deflators'!AL12)","v":0.33745679842575771},{"$f":"IF(AK6=0,0,'Discount and deflators'!AM12)","v":0.32762795963665797},{"$f":"IF(AL6=0,0,'Discount and deflators'!AN12)","v":0.31808539770549316},{"$f":"IF(AM6=0,0,'Discount and deflators'!AO12)","v":0.30882077447135259},{"$f":"IF(AN6=0,0,'Discount and deflators'!AP12)","v":0.29982599463238113},{"$f":"IF(AO6=0,0,'Discount and deflators'!AQ12)","v":0.29109319867221467},{"$f":"IF(AP6=0,0,'Discount and deflators'!AR12)","v":0.2826147559924414},{"$f":"IF(AQ6=0,0,'Discount and deflators'!AS12)","v":0.27438325824508875},{"$f":"IF(AR6=0,0,'Discount and deflators'!AT12)","v":0.26639151285930945},{"$f":"IF(AS6=0,0,'Discount and deflators'!AU12)","v":0.25863253675661113},{"$f":"IF(AT6=0,0,'Discount and deflators'!AV12)","v":0.25109955024913699},{"$f":"IF(AU6=0,0,'Discount and deflators'!AW12)","v":0},{"$f":"IF(AV6=0,0,'Discount and deflators'!AX12)","v":0},{"$f":"IF(AW6=0,0,'Discount and deflators'!AY12)","v":0},{"$f":"IF(AX6=0,0,'Discount and deflators'!AZ12)","v":0},{"$f":"IF(AY6=0,0,'Discount and deflators'!BA12)","v":0},{"$f":"IF(AZ6=0,0,'Discount and deflators'!BB12)","v":0},{"$f":"IF(BA6=0,0,'Discount and deflators'!BC12)","v":0},{"$f":"IF(BB6=0,0,'Discount and deflators'!BD12)","v":0},{"$f":"IF(BC6=0,0,'Discount and deflators'!BE12)","v":0},{"$f":"IF(BD6=0,0,'Discount and deflators'!BF12)","v":0},{"$f":"IF(BE6=0,0,'Discount and deflators'!BG12)","v":0},{"$f":"IF(BF6=0,0,'Discount and deflators'!BH12)","v":0},{"$f":"IF(BG6=0,0,'Discount and deflators'!BI12)","v":0},{"$f":"IF(BH6=0,0,'Discount and deflators'!BJ12)","v":0},{"$f":"IF(BI6=0,0,'Discount and deflators'!BK12)","v":0},{"$f":"IF(BJ6=0,0,'Discount and deflators'!BL12)","v":0},{"$f":"IF(BK6=0,0,'Discount and deflators'!BM12)","v":0},{"$f":"IF(BL6=0,0,'Discount and deflators'!BN12)","v":0},{"$f":"IF(BM6=0,0,'Discount and deflators'!BO12)","v":0},{"$f":"IF(BN6=0,0,'Discount and deflators'!BP12)","v":0},{"$f":"IF(BO6=0,0,'Discount and deflators'!BQ12)","v":0},{"$f":"IF(BP6=0,0,'Discount and deflators'!BR12)","v":0},{"$f":"IF(BQ6=0,0,'Discount and deflators'!BS12)","v":0},{"$f":"IF(BR6=0,0,'Discount and deflators'!BT12)","v":0},{"$f":"IF(BS6=0,0,'Discount and deflators'!BU12)","v":0},{"$f":"IF(BT6=0,0,'Discount and deflators'!BV12)","v":0},{"$f":"IF(BU6=0,0,'Discount and deflators'!BW12)","v":0},{"$f":"IF(BV6=0,0,'Discount and deflators'!BX12)","v":0},{"$f":"IF(BW6=0,0,'Discount and deflators'!BY12)","v":0},{"$f":"IF(BX6=0,0,'Discount and deflators'!BZ12)","v":0},{"$f":"IF(BY6=0,0,'Discount and deflators'!CA12)","v":0},{"$f":"IF(BZ6=0,0,'Discount and deflators'!CB12)","v":0},{"$f":"IF(CA6=0,0,'Discount and deflators'!CC12)","v":0},{"$f":"IF(CB6=0,0,'Discount and deflators'!CD12)","v":0},{"$f":"IF(CC6=0,0,'Discount and deflators'!CE12)","v":0},{"$f":"IF(CD6=0,0,'Discount and deflators'!CF12)","v":0},{"$f":"IF(CE6=0,0,'Discount and deflators'!CG12)","v":0},{"$f":"IF(CF6=0,0,'Discount and deflators'!CH12)","v":0},{"$f":"IF(CG6=0,0,'Discount and deflators'!CI12)","v":0},{"$f":"IF(CH6=0,0,'Discount and deflators'!CJ12)","v":0},{"$f":"IF(CI6=0,0,'Discount and deflators'!CK12)","v":0},{"$f":"IF(CJ6=0,0,'Discount and deflators'!CL12)","v":0},{"$f":"IF(CK6=0,0,'Discount and deflators'!CM12)","v":0},{"$f":"IF(CL6=0,0,'Discount and deflators'!CN12)","v":0},{"$f":"IF(CM6=0,0,'Discount and deflators'!CO12)","v":0},{"$f":"IF(CN6=0,0,'Discount and deflators'!CP12)","v":0},{"$f":"IF(CO6=0,0,'Discount and deflators'!CQ12)","v":0},{"$f":"IF(CP6=0,0,'Discount and deflators'!CR12)","v":0},{"$f":"IF(CQ6=0,0,'Discount and deflators'!CS12)","v":0},{"$f":"IF(CR6=0,0,'Discount and deflators'!CT12)","v":0},{"$f":"IF(CS6=0,0,'Discount and deflators'!CU12)","v":0},{"$f":"IF(CT6=0,0,'Discount and deflators'!CV12)","v":0},{"$f":"IF(CU6=0,0,'Discount and deflators'!CW12)","v":0},{"$f":"IF(CV6=0,0,'Discount and deflators'!CX12)","v":0},{"$f":"IF(CW6=0,0,'Discount and deflators'!CY12)","v":0},{"$f":"IF(CX6=0,0,'Discount and deflators'!CZ12)","v":0},{"$f":"IF(CY6=0,0,'Discount and deflators'!DA12)","v":0}]
[]
[null,"CENTRAL CALCULATIONS"]
[]
[null,"Capital Costs (total)"]
[null,"Total Capex","£000s",{"$f":"'Data Input - Option 3'!H30","v":0},{"$f":"'Data Input - Option 3'!I30","v":0},{"$f":"'Data Input - Option 3'!J30","v":0},{"$f":"'Data Input - Option 3'!K30","v":0},{"$f":"'Data Input - Option 3'!L30","v":0},{"$f":"'Data Input - Option 3'!M30","v":0},{"$f":"'Data Input - Option 3'!N30","v":6150},{"$f":"'Data Input - Option 3'!O30","v":6150},{"$f":"'Data Input - Option 3'!P30","v":0},{"$f":"'Data Input - Option 3'!Q30","v":0},{"$f":"'Data Input - Option 3'!R30","v":0},{"$f":"'Data Input - Option 3'!S30","v":0},{"$f":"'Data Input - Option 3'!T30","v":0},{"$f":"'Data Input - Option 3'!U30","v":0},{"$f":"'Data Input - Option 3'!V30","v":0},{"$f":"'Data Input - Option 3'!W30","v":0},{"$f":"'Data Input - Option 3'!X30","v":0},{"$f":"'Data Input - Option 3'!Y30","v":0},{"$f":"'Data Input - Option 3'!Z30","v":0},{"$f":"'Data Input - Option 3'!AA30","v":0},{"$f":"'Data Input - Option 3'!AB30","v":0},{"$f":"'Data Input - Option 3'!AC30","v":0},{"$f":"'Data Input - Option 3'!AD30","v":0},{"$f":"'Data Input - Option 3'!AE30","v":0},{"$f":"'Data Input - Option 3'!AF30","v":0},{"$f":"'Data Input - Option 3'!AG30","v":0},{"$f":"'Data Input - Option 3'!AH30","v":0},{"$f":"'Data Input - Option 3'!AI30","v":0},{"$f":"'Data Input - Option 3'!AJ30","v":0},{"$f":"'Data Input - Option 3'!AK30","v":0},{"$f":"'Data Input - Option 3'!AL30","v":0},{"$f":"'Data Input - Option 3'!AM30","v":0},{"$f":"'Data Input - Option 3'!AN30","v":0},{"$f":"'Data Input - Option 3'!AO30","v":0},{"$f":"'Data Input - Option 3'!AP30","v":0},{"$f":"'Data Input - Option 3'!AQ30","v":0},{"$f":"'Data Input - Option 3'!AR30","v":0},{"$f":"'Data Input - Option 3'!AS30","v":0},{"$f":"'Data Input - Option 3'!AT30","v":0},{"$f":"'Data Input - Option 3'!AU30","v":0},{"$f":"'Data Input - Option 3'!AV30","v":0},{"$f":"'Data Input - Option 3'!AW30","v":0},{"$f":"'Data Input - Option 3'!AX30","v":0},{"$f":"'Data Input - Option 3'!AY30","v":0},{"$f":"'Data Input - Option 3'!AZ30","v":0},{"$f":"'Data Input - Option 3'!BA30","v":0},{"$f":"'Data Input - Option 3'!BB30","v":0},{"$f":"'Data Input - Option 3'!BC30","v":0},{"$f":"'Data Input - Option 3'!BD30","v":0},{"$f":"'Data Input - Option 3'!BE30","v":0},{"$f":"'Data Input - Option 3'!BF30","v":0},{"$f":"'Data Input - Option 3'!BG30","v":0},{"$f":"'Data Input - Option 3'!BH30","v":0},{"$f":"'Data Input - Option 3'!BI30","v":0},{"$f":"'Data Input - Option 3'!BJ30","v":0},{"$f":"'Data Input - Option 3'!BK30","v":0},{"$f":"'Data Input - Option 3'!BL30","v":0},{"$f":"'Data Input - Option 3'!BM30","v":0},{"$f":"'Data Input - Option 3'!BN30","v":0},{"$f":"'Data Input - Option 3'!BO30","v":0},{"$f":"'Data Input - Option 3'!BP30","v":0},{"$f":"'Data Input - Option 3'!BQ30","v":0},{"$f":"'Data Input - Option 3'!BR30","v":0},{"$f":"'Data Input - Option 3'!BS30","v":0},{"$f":"'Data Input - Option 3'!BT30","v":0},{"$f":"'Data Input - Option 3'!BU30","v":0},{"$f":"'Data Input - Option 3'!BV30","v":0},{"$f":"'Data Input - Option 3'!BW30","v":0},{"$f":"'Data Input - Option 3'!BX30","v":0},{"$f":"'Data Input - Option 3'!BY30","v":0},{"$f":"'Data Input - Option 3'!BZ30","v":0},{"$f":"'Data Input - Option 3'!CA30","v":0},{"$f":"'Data Input - Option 3'!CB30","v":0},{"$f":"'Data Input - Option 3'!CC30","v":0},{"$f":"'Data Input - Option 3'!CD30","v":0},{"$f":"'Data Input - Option 3'!CE30","v":0},{"$f":"'Data Input - Option 3'!CF30","v":0},{"$f":"'Data Input - Option 3'!CG30","v":0},{"$f":"'Data Input - Option 3'!CH30","v":0},{"$f":"'Data Input - Option 3'!CI30","v":0},{"$f":"'Data Input - Option 3'!CJ30","v":0},{"$f":"'Data Input - Option 3'!CK30","v":0},{"$f":"'Data Input - Option 3'!CL30","v":0},{"$f":"'Data Input - Option 3'!CM30","v":0},{"$f":"'Data Input - Option 3'!CN30","v":0},{"$f":"'Data Input - Option 3'!CO30","v":0},{"$f":"'Data Input - Option 3'!CP30","v":0},{"$f":"'Data Input - Option 3'!CQ30","v":0},{"$f":"'Data Input - Option 3'!CR30","v":0},{"$f":"'Data Input - Option 3'!CS30","v":0},{"$f":"'Data Input - Option 3'!CT30","v":0},{"$f":"'Data Input - Option 3'!CU30","v":0},{"$f":"'Data Input - Option 3'!CV30","v":0},{"$f":"'Data Input - Option 3'!CW30","v":0},{"$f":"'Data Input - Option 3'!CX30","v":0},{"$f":"'Data Input - Option 3'!CY30","v":0},{"$f":"'Data Input - Option 3'!CZ30","v":0},{"$f":"'Data Input - Option 3'!DA30","v":0},{"$f":"'Data Input - Option 3'!DB30","v":0},{"$f":"'Data Input - Option 3'!DC30","v":0}]
[null,"Total capex discounted","£000s",{"$f":"D12*D$7","v":0},{"$f":"E12*E$7","v":0},0,0,0,0,5003.02896249268,4833.8444082054884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ12*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"First Year of upfront costs? - Array",null,{"$f":"IF(D12<>0,TRUE,FALSE)","v":false},{"$f":"IF(D15=TRUE,\"ALREADY FOUND\",IF(E12<>0,TRUE,FALSE))","v":false},{"$f":"IF(E15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(E15=TRUE,\"ALREADY FOUND\",IF(F12<>0,TRUE,FALSE)))","v":false},{"$f":"IF(F15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(F15=TRUE,\"ALREADY FOUND\",IF(G12<>0,TRUE,FALSE)))","v":false},false,false,true,"ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND",{"$f":"IF(BR15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(BR15=TRUE,\"ALREADY FOUND\",IF(BS12<>0,TRUE,FALSE)))","v":"ALREADY FOUND"},"ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND"]
[null,"First Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$15:$CX$15,0))","v":2029}]
[null,"Final Year of upfront costs? - Array",null,{"$f":"IF(D6<$D$16,FALSE,IF(D12+E12=0,TRUE,FALSE))","v":false},{"$f":"IF(D17=TRUE,\"N/A\",IF(D17=\"N/A\",\"N/A\",IF(E6<$D$16,FALSE,IF(E12+F12=0,TRUE,FALSE))))","v":false},{"$f":"IF(E17=TRUE,\"N/A\",IF(E17=\"N/A\",\"N/A\",IF(F6<$D$16,FALSE,IF(F12+G12=0,TRUE,FALSE))))","v":false},{"$f":"IF(F17=TRUE,\"N/A\",IF(F17=\"N/A\",\"N/A\",IF(G6<$D$16,FALSE,IF(G12+H12=0,TRUE,FALSE))))","v":false},{"$f":"IF(G17=TRUE,\"N/A\",IF(G17=\"N/A\",\"N/A\",IF(H6<$D$16,FALSE,IF(H12+I12=0,TRUE,FALSE))))","v":false},{"$f":"IF(H17=TRUE,\"N/A\",IF(H17=\"N/A\",\"N/A\",IF(I6<$D$16,FALSE,IF(I12+J12=0,TRUE,FALSE))))","v":false},{"$f":"IF(I17=TRUE,\"N/A\",IF(I17=\"N/A\",\"N/A\",IF(J6<$D$16,FALSE,IF(J12+K12=0,TRUE,FALSE))))","v":false},false,true,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(BU17=TRUE,\"N/A\",IF(BU17=\"N/A\",\"N/A\",IF(BV6<$D$16,FALSE,IF(BV12+BW12=0,TRUE,FALSE))))","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"Final Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$17:$CX$17,0))","v":2031}]
[null,"Include undiscounted total capex in SUM?",null,{"$f":"IF(AND(OR(D6=$D$16,D6>$D$16),OR(D6=$D$18,D6<$D$18)),D12,0)","v":0},{"$f":"IF(AND(OR(E6=$D$16,E6>$D$16),OR(E6=$D$18,E6<$D$18)),E12,0)","v":0},{"$f":"IF(AND(OR(F6=$D$16,F6>$D$16),OR(F6=$D$18,F6<$D$18)),F12,0)","v":0},{"$f":"IF(AND(OR(G6=$D$16,G6>$D$16),OR(G6=$D$18,G6<$D$18)),G12,0)","v":0},{"$f":"IF(AND(OR(H6=$D$16,H6>$D$16),OR(H6=$D$18,H6<$D$18)),H12,0)","v":0},{"$f":"IF(AND(OR(I6=$D$16,I6>$D$16),OR(I6=$D$18,I6<$D$18)),I12,0)","v":0},6150,6150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OR(BU6=$D$16,BU6>$D$16),OR(BU6=$D$18,BU6<$D$18)),BU12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total upfront investment cost for first installation only",null,{"$f":"SUM(D19:CX19)","v":12300}]
[null,"New investment/refurbishment cost?",null,null,null,null,{"$f":"IF(OR(AND(SUM(D12:F12)=0,G12>0,G15=\"ALREADY FOUND\"),AND(F21=TRUE,G12>0),AND(F21=TRUE,SUM(H12:I12)>0)),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND(SUM(E12:G12)=0,H12>0,H15=\"ALREADY FOUND\"),AND(G21=TRUE,H12>0),AND(G21=TRUE,SUM(I12:J12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(AND(SUM(BQ12:BS12)=0,BT12>0,BT15=\"ALREADY FOUND\"),AND(BS21=TRUE,BT12>0),AND(BS21=TRUE,SUM(BU12:BV12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"New investment/refurbishment counter",null,null,null,null,{"$f":"IF(G21=FALSE,0,IF(F22<>0,F22,MAX($D$22:F22)+1))","v":0},{"$f":"IF(H21=FALSE,0,IF(G22<>0,G22,MAX($D$22:G22)+1))","v":0},{"$f":"IF(I21=FALSE,0,IF(H22<>0,H22,MAX($D$22:H22)+1))","v":0},{"$f":"IF(J21=FALSE,0,IF(I22<>0,I22,MAX($D$22:I22)+1))","v":0},{"$f":"IF(K21=FALSE,0,IF(J22<>0,J22,MAX($D$22:J22)+1))","v":0},{"$f":"IF(L21=FALSE,0,IF(K22<>0,K22,MAX($D$22:K22)+1))","v":0},{"$f":"IF(M21=FALSE,0,IF(L22<>0,L22,MAX($D$22:L22)+1))","v":0},{"$f":"IF(N21=FALSE,0,IF(M22<>0,M22,MAX($D$22:M22)+1))","v":0},{"$f":"IF(O21=FALSE,0,IF(N22<>0,N22,MAX($D$22:N22)+1))","v":0},{"$f":"IF(P21=FALSE,0,IF(O22<>0,O22,MAX($D$22:O22)+1))","v":0},{"$f":"IF(Q21=FALSE,0,IF(P22<>0,P22,MAX($D$22:P22)+1))","v":0},{"$f":"IF(R21=FALSE,0,IF(Q22<>0,Q22,MAX($D$22:Q22)+1))","v":0},{"$f":"IF(S21=FALSE,0,IF(R22<>0,R22,MAX($D$22:R22)+1))","v":0},{"$f":"IF(T21=FALSE,0,IF(S22<>0,S22,MAX($D$22:S22)+1))","v":0},{"$f":"IF(U21=FALSE,0,IF(T22<>0,T22,MAX($D$22:T22)+1))","v":0},{"$f":"IF(V21=FALSE,0,IF(U22<>0,U22,MAX($D$22:U22)+1))","v":0},{"$f":"IF(W21=FALSE,0,IF(V22<>0,V22,MAX($D$22:V22)+1))","v":0},{"$f":"IF(X21=FALSE,0,IF(W22<>0,W22,MAX($D$22:W22)+1))","v":0},{"$f":"IF(Y21=FALSE,0,IF(X22<>0,X22,MAX($D$22:X22)+1))","v":0},{"$f":"IF(Z21=FALSE,0,IF(Y22<>0,Y22,MAX($D$22:Y22)+1))","v":0},{"$f":"IF(AA21=FALSE,0,IF(Z22<>0,Z22,MAX($D$22:Z22)+1))","v":0},{"$f":"IF(AB21=FALSE,0,IF(AA22<>0,AA22,MAX($D$22:AA22)+1))","v":0},{"$f":"IF(AC21=FALSE,0,IF(AB22<>0,AB22,MAX($D$22:AB22)+1))","v":0},{"$f":"IF(AD21=FALSE,0,IF(AC22<>0,AC22,MAX($D$22:AC22)+1))","v":0},{"$f":"IF(AE21=FALSE,0,IF(AD22<>0,AD22,MAX($D$22:AD22)+1))","v":0},{"$f":"IF(AF21=FALSE,0,IF(AE22<>0,AE22,MAX($D$22:AE22)+1))","v":0},{"$f":"IF(AG21=FALSE,0,IF(AF22<>0,AF22,MAX($D$22:AF22)+1))","v":0},{"$f":"IF(AH21=FALSE,0,IF(AG22<>0,AG22,MAX($D$22:AG22)+1))","v":0},{"$f":"IF(AI21=FALSE,0,IF(AH22<>0,AH22,MAX($D$22:AH22)+1))","v":0},{"$f":"IF(AJ21=FALSE,0,IF(AI22<>0,AI22,MAX($D$22:AI22)+1))","v":0},{"$f":"IF(AK21=FALSE,0,IF(AJ22<>0,AJ22,MAX($D$22:AJ22)+1))","v":0},{"$f":"IF(AL21=FALSE,0,IF(AK22<>0,AK22,MAX($D$22:AK22)+1))","v":0},{"$f":"IF(AM21=FALSE,0,IF(AL22<>0,AL22,MAX($D$22:AL22)+1))","v":0},{"$f":"IF(AN21=FALSE,0,IF(AM22<>0,AM22,MAX($D$22:AM22)+1))","v":0},{"$f":"IF(AO21=FALSE,0,IF(AN22<>0,AN22,MAX($D$22:AN22)+1))","v":0},{"$f":"IF(AP21=FALSE,0,IF(AO22<>0,AO22,MAX($D$22:AO22)+1))","v":0},{"$f":"IF(AQ21=FALSE,0,IF(AP22<>0,AP22,MAX($D$22:AP22)+1))","v":0},{"$f":"IF(AR21=FALSE,0,IF(AQ22<>0,AQ22,MAX($D$22:AQ22)+1))","v":0},{"$f":"IF(AS21=FALSE,0,IF(AR22<>0,AR22,MAX($D$22:AR22)+1))","v":0},{"$f":"IF(AT21=FALSE,0,IF(AS22<>0,AS22,MAX($D$22:AS22)+1))","v":0},{"$f":"IF(AU21=FALSE,0,IF(AT22<>0,AT22,MAX($D$22:AT22)+1))","v":0},{"$f":"IF(AV21=FALSE,0,IF(AU22<>0,AU22,MAX($D$22:AU22)+1))","v":0},{"$f":"IF(AW21=FALSE,0,IF(AV22<>0,AV22,MAX($D$22:AV22)+1))","v":0},{"$f":"IF(AX21=FALSE,0,IF(AW22<>0,AW22,MAX($D$22:AW22)+1))","v":0},{"$f":"IF(AY21=FALSE,0,IF(AX22<>0,AX22,MAX($D$22:AX22)+1))","v":0},{"$f":"IF(AZ21=FALSE,0,IF(AY22<>0,AY22,MAX($D$22:AY22)+1))","v":0},{"$f":"IF(BA21=FALSE,0,IF(AZ22<>0,AZ22,MAX($D$22:AZ22)+1))","v":0},{"$f":"IF(BB21=FALSE,0,IF(BA22<>0,BA22,MAX($D$22:BA22)+1))","v":0},{"$f":"IF(BC21=FALSE,0,IF(BB22<>0,BB22,MAX($D$22:BB22)+1))","v":0},{"$f":"IF(BD21=FALSE,0,IF(BC22<>0,BC22,MAX($D$22:BC22)+1))","v":0},{"$f":"IF(BE21=FALSE,0,IF(BD22<>0,BD22,MAX($D$22:BD22)+1))","v":0},{"$f":"IF(BF21=FALSE,0,IF(BE22<>0,BE22,MAX($D$22:BE22)+1))","v":0},{"$f":"IF(BG21=FALSE,0,IF(BF22<>0,BF22,MAX($D$22:BF22)+1))","v":0},{"$f":"IF(BH21=FALSE,0,IF(BG22<>0,BG22,MAX($D$22:BG22)+1))","v":0},{"$f":"IF(BI21=FALSE,0,IF(BH22<>0,BH22,MAX($D$22:BH22)+1))","v":0},{"$f":"IF(BJ21=FALSE,0,IF(BI22<>0,BI22,MAX($D$22:BI22)+1))","v":0},{"$f":"IF(BK21=FALSE,0,IF(BJ22<>0,BJ22,MAX($D$22:BJ22)+1))","v":0},{"$f":"IF(BL21=FALSE,0,IF(BK22<>0,BK22,MAX($D$22:BK22)+1))","v":0},{"$f":"IF(BM21=FALSE,0,IF(BL22<>0,BL22,MAX($D$22:BL22)+1))","v":0},{"$f":"IF(BN21=FALSE,0,IF(BM22<>0,BM22,MAX($D$22:BM22)+1))","v":0},{"$f":"IF(BO21=FALSE,0,IF(BN22<>0,BN22,MAX($D$22:BN22)+1))","v":0},{"$f":"IF(BP21=FALSE,0,IF(BO22<>0,BO22,MAX($D$22:BO22)+1))","v":0},{"$f":"IF(BQ21=FALSE,0,IF(BP22<>0,BP22,MAX($D$22:BP22)+1))","v":0},{"$f":"IF(BR21=FALSE,0,IF(BQ22<>0,BQ22,MAX($D$22:BQ22)+1))","v":0},{"$f":"IF(BS21=FALSE,0,IF(BR22<>0,BR22,MAX($D$22:BR22)+1))","v":0},{"$f":"IF(BT21=FALSE,0,IF(BS22<>0,BS22,MAX($D$22:BS22)+1))","v":0},{"$f":"IF(BU21=FALSE,0,IF(BT22<>0,BT22,MAX($D$22:BT22)+1))","v":0},{"$f":"IF(BV21=FALSE,0,IF(BU22<>0,BU22,MAX($D$22:BU22)+1))","v":0},{"$f":"IF(BW21=FALSE,0,IF(BV22<>0,BV22,MAX($D$22:BV22)+1))","v":0},{"$f":"IF(BX21=FALSE,0,IF(BW22<>0,BW22,MAX($D$22:BW22)+1))","v":0},{"$f":"IF(BY21=FALSE,0,IF(BX22<>0,BX22,MAX($D$22:BX22)+1))","v":0},{"$f":"IF(BZ21=FALSE,0,IF(BY22<>0,BY22,MAX($D$22:BY22)+1))","v":0},{"$f":"IF(CA21=FALSE,0,IF(BZ22<>0,BZ22,MAX($D$22:BZ22)+1))","v":0},{"$f":"IF(CB21=FALSE,0,IF(CA22<>0,CA22,MAX($D$22:CA22)+1))","v":0},{"$f":"IF(CC21=FALSE,0,IF(CB22<>0,CB22,MAX($D$22:CB22)+1))","v":0},{"$f":"IF(CD21=FALSE,0,IF(CC22<>0,CC22,MAX($D$22:CC22)+1))","v":0},{"$f":"IF(CE21=FALSE,0,IF(CD22<>0,CD22,MAX($D$22:CD22)+1))","v":0},{"$f":"IF(CF21=FALSE,0,IF(CE22<>0,CE22,MAX($D$22:CE22)+1))","v":0},{"$f":"IF(CG21=FALSE,0,IF(CF22<>0,CF22,MAX($D$22:CF22)+1))","v":0},{"$f":"IF(CH21=FALSE,0,IF(CG22<>0,CG22,MAX($D$22:CG22)+1))","v":0},{"$f":"IF(CI21=FALSE,0,IF(CH22<>0,CH22,MAX($D$22:CH22)+1))","v":0},{"$f":"IF(CJ21=FALSE,0,IF(CI22<>0,CI22,MAX($D$22:CI22)+1))","v":0},{"$f":"IF(CK21=FALSE,0,IF(CJ22<>0,CJ22,MAX($D$22:CJ22)+1))","v":0},{"$f":"IF(CL21=FALSE,0,IF(CK22<>0,CK22,MAX($D$22:CK22)+1))","v":0},{"$f":"IF(CM21=FALSE,0,IF(CL22<>0,CL22,MAX($D$22:CL22)+1))","v":0},{"$f":"IF(CN21=FALSE,0,IF(CM22<>0,CM22,MAX($D$22:CM22)+1))","v":0},{"$f":"IF(CO21=FALSE,0,IF(CN22<>0,CN22,MAX($D$22:CN22)+1))","v":0},{"$f":"IF(CP21=FALSE,0,IF(CO22<>0,CO22,MAX($D$22:CO22)+1))","v":0},{"$f":"IF(CQ21=FALSE,0,IF(CP22<>0,CP22,MAX($D$22:CP22)+1))","v":0},{"$f":"IF(CR21=FALSE,0,IF(CQ22<>0,CQ22,MAX($D$22:CQ22)+1))","v":0},{"$f":"IF(CS21=FALSE,0,IF(CR22<>0,CR22,MAX($D$22:CR22)+1))","v":0},{"$f":"IF(CT21=FALSE,0,IF(CS22<>0,CS22,MAX($D$22:CS22)+1))","v":0},{"$f":"IF(CU21=FALSE,0,IF(CT22<>0,CT22,MAX($D$22:CT22)+1))","v":0},{"$f":"IF(CV21=FALSE,0,IF(CU22<>0,CU22,MAX($D$22:CU22)+1))","v":0},{"$f":"IF(CW21=FALSE,0,IF(CV22<>0,CV22,MAX($D$22:CV22)+1))","v":0},{"$f":"IF(CX21=FALSE,0,IF(CW22<>0,CW22,MAX($D$22:CW22)+1))","v":0}]
[null,"Total upfront investment cost for given investment/refurb",null,null,null,null,{"$f":"IF(G21=TRUE,SUMIF($G$22:$CX$22,G22,$G$13:$CY$13),0)","v":0},{"$f":"IF(H21=TRUE,SUMIF($G$22:$CX$22,H22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W21=TRUE,SUMIF($G$22:$CX$22,W22,$G$13:$CY$13),0)","v":0},{"$f":"IF(X21=TRUE,SUMIF($G$22:$CX$22,X22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CJ21=TRUE,SUMIF($G$22:$CX$22,CJ22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC"]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),D20*1000)/1000,0)","v":1556.2182039176353}]
[null,"Annualised payment - additional investment or refurbishments","£000s",0,0,0,{"$f":"IFERROR(IF(G15=FALSE,0,IF(G21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),G23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(H15=FALSE,0,IF(H21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),H23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(I15=FALSE,0,IF(I21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),I23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(J15=FALSE,0,IF(J21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),J23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(K15=FALSE,0,IF(K21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),K23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(L15=FALSE,0,IF(L21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),L23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(M15=FALSE,0,IF(M21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),M23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(N15=FALSE,0,IF(N21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),N23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(O15=FALSE,0,IF(O21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),O23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(P15=FALSE,0,IF(P21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),P23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Q15=FALSE,0,IF(Q21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),Q23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(R15=FALSE,0,IF(R21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),R23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(S15=FALSE,0,IF(S21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),S23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(T15=FALSE,0,IF(T21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),T23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(U15=FALSE,0,IF(U21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),U23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(V15=FALSE,0,IF(V21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),V23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(W15=FALSE,0,IF(W21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),W23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(X15=FALSE,0,IF(X21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),X23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Y15=FALSE,0,IF(Y21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),Y23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Z15=FALSE,0,IF(Z21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),Z23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AA15=FALSE,0,IF(AA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AB15=FALSE,0,IF(AB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AC15=FALSE,0,IF(AC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AD15=FALSE,0,IF(AD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AE15=FALSE,0,IF(AE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AF15=FALSE,0,IF(AF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AG15=FALSE,0,IF(AG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AH15=FALSE,0,IF(AH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AI15=FALSE,0,IF(AI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AJ15=FALSE,0,IF(AJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AK15=FALSE,0,IF(AK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AL15=FALSE,0,IF(AL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AM15=FALSE,0,IF(AM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AN15=FALSE,0,IF(AN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AO15=FALSE,0,IF(AO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AP15=FALSE,0,IF(AP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AQ15=FALSE,0,IF(AQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AR15=FALSE,0,IF(AR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AS15=FALSE,0,IF(AS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AT15=FALSE,0,IF(AT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AU15=FALSE,0,IF(AU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AV15=FALSE,0,IF(AV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AW15=FALSE,0,IF(AW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AX15=FALSE,0,IF(AX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AY15=FALSE,0,IF(AY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AZ15=FALSE,0,IF(AZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),AZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BA15=FALSE,0,IF(BA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BB15=FALSE,0,IF(BB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BC15=FALSE,0,IF(BC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BD15=FALSE,0,IF(BD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BE15=FALSE,0,IF(BE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BF15=FALSE,0,IF(BF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BG15=FALSE,0,IF(BG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BH15=FALSE,0,IF(BH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BI15=FALSE,0,IF(BI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BJ15=FALSE,0,IF(BJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BK15=FALSE,0,IF(BK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BL15=FALSE,0,IF(BL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BM15=FALSE,0,IF(BM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BN15=FALSE,0,IF(BN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BO15=FALSE,0,IF(BO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BP15=FALSE,0,IF(BP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BQ15=FALSE,0,IF(BQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BR15=FALSE,0,IF(BR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BS15=FALSE,0,IF(BS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BT15=FALSE,0,IF(BT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BU15=FALSE,0,IF(BU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BV15=FALSE,0,IF(BV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BW15=FALSE,0,IF(BW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BX15=FALSE,0,IF(BX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BY15=FALSE,0,IF(BY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BZ15=FALSE,0,IF(BZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),BZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CA15=FALSE,0,IF(CA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CB15=FALSE,0,IF(CB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CC15=FALSE,0,IF(CC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CD15=FALSE,0,IF(CD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CE15=FALSE,0,IF(CE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CF15=FALSE,0,IF(CF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CG15=FALSE,0,IF(CG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CH15=FALSE,0,IF(CH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CI15=FALSE,0,IF(CI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CJ15=FALSE,0,IF(CJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CK15=FALSE,0,IF(CK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CL15=FALSE,0,IF(CL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CM15=FALSE,0,IF(CM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CN15=FALSE,0,IF(CN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CO15=FALSE,0,IF(CO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CP15=FALSE,0,IF(CP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CQ15=FALSE,0,IF(CQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CR15=FALSE,0,IF(CR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CS15=FALSE,0,IF(CS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CT15=FALSE,0,IF(CT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CU15=FALSE,0,IF(CU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CV15=FALSE,0,IF(CV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CW15=FALSE,0,IF(CW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CX15=FALSE,0,IF(CX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CY15=FALSE,0,IF(CY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$I$26:$I$28),CY23*1000)/1000,0)),0)","v":0}]
[null,"Cumulative annualised payment","£000s",0,0,0,{"$f":"IF(G27=0,F28,IF(F27=G27,F28,F28+G27))","v":0},{"$f":"IF(H27=0,G28,IF(G27=H27,G28,G28+H27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT27=0,BS28,IF(BS27=BT27,BS28,BS28+BT27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual value (taking into account installation year)","£000s",{"$f":"IF(D15=FALSE,0,IF(D28=0,$D$26,D28))","v":0},{"$f":"IF(E15=FALSE,0,IF(E28=0,$D$26,E28))","v":0},0,0,0,0,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,{"$f":"IF(BQ15=FALSE,0,IF(BQ28=0,$D$26,BQ28))","v":1556.2182039176353},1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,1556.2182039176353,0]
[null,"Discounted annual value","£000s",{"$f":"D29*D$7","v":0},{"$f":"E29*E$7","v":0},0,0,0,0,1265.9845115704502,1223.1734411308698,1181.8100880491497,1141.8454956996618,1103.2323629948423,1065.9249884008138,1029.8792158461972,995.0523824600939,961.40326807738552,928.8920464515802,897.48023811746884,867.13066484779608,837.80740565004464,809.47575425125081,782.10217802053228,755.65427828070756,730.10075196203638,705.41135455269216,681.55686430211813,658.50904763489677,636.24062573419997,614.7252422552657,593.93743213069149,573.8525914306199,557.13843828215522,540.91110512830596,525.15641274592815,509.86059489895939,495.01028630966925,480.59251098026141,466.59467085462273,453.00453481031326,439.81022797117788,427.00022133124071,414.56332168081622,402.48866182603518,390.76569109323799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ29*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Capital (finance)"]
[null,"Financing costs (when entered manually)","£000s",{"$f":"'Data Input - Option 3'!H39","v":0},{"$f":"'Data Input - Option 3'!I39","v":0},{"$f":"'Data Input - Option 3'!J39","v":0},{"$f":"'Data Input - Option 3'!K39","v":0},{"$f":"'Data Input - Option 3'!L39","v":0},{"$f":"'Data Input - Option 3'!M39","v":0},{"$f":"'Data Input - Option 3'!N39","v":0},{"$f":"'Data Input - Option 3'!O39","v":0},{"$f":"'Data Input - Option 3'!P39","v":0},{"$f":"'Data Input - Option 3'!Q39","v":0},{"$f":"'Data Input - Option 3'!R39","v":0},{"$f":"'Data Input - Option 3'!S39","v":0},{"$f":"'Data Input - Option 3'!T39","v":0},{"$f":"'Data Input - Option 3'!U39","v":0},{"$f":"'Data Input - Option 3'!V39","v":0},{"$f":"'Data Input - Option 3'!W39","v":0},{"$f":"'Data Input - Option 3'!X39","v":0},{"$f":"'Data Input - Option 3'!Y39","v":0},{"$f":"'Data Input - Option 3'!Z39","v":0},{"$f":"'Data Input - Option 3'!AA39","v":0},{"$f":"'Data Input - Option 3'!AB39","v":0},{"$f":"'Data Input - Option 3'!AC39","v":0},{"$f":"'Data Input - Option 3'!AD39","v":0},{"$f":"'Data Input - Option 3'!AE39","v":0},{"$f":"'Data Input - Option 3'!AF39","v":0},{"$f":"'Data Input - Option 3'!AG39","v":0},{"$f":"'Data Input - Option 3'!AH39","v":0},{"$f":"'Data Input - Option 3'!AI39","v":0},{"$f":"'Data Input - Option 3'!AJ39","v":0},{"$f":"'Data Input - Option 3'!AK39","v":0},{"$f":"'Data Input - Option 3'!AL39","v":0},{"$f":"'Data Input - Option 3'!AM39","v":0},{"$f":"'Data Input - Option 3'!AN39","v":0},{"$f":"'Data Input - Option 3'!AO39","v":0},{"$f":"'Data Input - Option 3'!AP39","v":0},{"$f":"'Data Input - Option 3'!AQ39","v":0},{"$f":"'Data Input - Option 3'!AR39","v":0},{"$f":"'Data Input - Option 3'!AS39","v":0},{"$f":"'Data Input - Option 3'!AT39","v":0},{"$f":"'Data Input - Option 3'!AU39","v":0},{"$f":"'Data Input - Option 3'!AV39","v":0},{"$f":"'Data Input - Option 3'!AW39","v":0},{"$f":"'Data Input - Option 3'!AX39","v":0},{"$f":"'Data Input - Option 3'!AY39","v":0},{"$f":"'Data Input - Option 3'!AZ39","v":0},{"$f":"'Data Input - Option 3'!BA39","v":0},{"$f":"'Data Input - Option 3'!BB39","v":0},{"$f":"'Data Input - Option 3'!BC39","v":0},{"$f":"'Data Input - Option 3'!BD39","v":0},{"$f":"'Data Input - Option 3'!BE39","v":0},{"$f":"'Data Input - Option 3'!BF39","v":0},{"$f":"'Data Input - Option 3'!BG39","v":0},{"$f":"'Data Input - Option 3'!BH39","v":0},{"$f":"'Data Input - Option 3'!BI39","v":0},{"$f":"'Data Input - Option 3'!BJ39","v":0},{"$f":"'Data Input - Option 3'!BK39","v":0},{"$f":"'Data Input - Option 3'!BL39","v":0},{"$f":"'Data Input - Option 3'!BM39","v":0},{"$f":"'Data Input - Option 3'!BN39","v":0},{"$f":"'Data Input - Option 3'!BO39","v":0},{"$f":"'Data Input - Option 3'!BP39","v":0},{"$f":"'Data Input - Option 3'!BQ39","v":0},{"$f":"'Data Input - Option 3'!BR39","v":0},{"$f":"'Data Input - Option 3'!BS39","v":0},{"$f":"'Data Input - Option 3'!BT39","v":0},{"$f":"'Data Input - Option 3'!BU39","v":0},{"$f":"'Data Input - Option 3'!BV39","v":0},{"$f":"'Data Input - Option 3'!BW39","v":0},{"$f":"'Data Input - Option 3'!BX39","v":0},{"$f":"'Data Input - Option 3'!BY39","v":0},{"$f":"'Data Input - Option 3'!BZ39","v":0},{"$f":"'Data Input - Option 3'!CA39","v":0},{"$f":"'Data Input - Option 3'!CB39","v":0},{"$f":"'Data Input - Option 3'!CC39","v":0},{"$f":"'Data Input - Option 3'!CD39","v":0},{"$f":"'Data Input - Option 3'!CE39","v":0},{"$f":"'Data Input - Option 3'!CF39","v":0},{"$f":"'Data Input - Option 3'!CG39","v":0},{"$f":"'Data Input - Option 3'!CH39","v":0},{"$f":"'Data Input - Option 3'!CI39","v":0},{"$f":"'Data Input - Option 3'!CJ39","v":0},{"$f":"'Data Input - Option 3'!CK39","v":0},{"$f":"'Data Input - Option 3'!CL39","v":0},{"$f":"'Data Input - Option 3'!CM39","v":0},{"$f":"'Data Input - Option 3'!CN39","v":0},{"$f":"'Data Input - Option 3'!CO39","v":0},{"$f":"'Data Input - Option 3'!CP39","v":0},{"$f":"'Data Input - Option 3'!CQ39","v":0},{"$f":"'Data Input - Option 3'!CR39","v":0},{"$f":"'Data Input - Option 3'!CS39","v":0},{"$f":"'Data Input - Option 3'!CT39","v":0},{"$f":"'Data Input - Option 3'!CU39","v":0},{"$f":"'Data Input - Option 3'!CV39","v":0},{"$f":"'Data Input - Option 3'!CW39","v":0},{"$f":"'Data Input - Option 3'!CX39","v":0},{"$f":"'Data Input - Option 3'!CY39","v":0},{"$f":"'Data Input - Option 3'!CZ39","v":0},{"$f":"'Data Input - Option 3'!DA39","v":0},{"$f":"'Data Input - Option 3'!DB39","v":0},{"$f":"'Data Input - Option 3'!DC39","v":0}]
[null,"Discounted financing","£000s",{"$f":"D33*D$7","v":0},{"$f":"E33*E$7","v":0},{"$f":"F33*F$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ33*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",D34+D13,D30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",E34+E13,E30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",F34+F13,F30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",G34+G13,G30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",H34+H13,H30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",I34+I13,I30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",J34+J13,J30)","v":1265.9845115704502},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",K34+K13,K30)","v":1223.1734411308698},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",L34+L13,L30)","v":1181.8100880491497},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",M34+M13,M30)","v":1141.8454956996618},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",N34+N13,N30)","v":1103.2323629948423},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",O34+O13,O30)","v":1065.9249884008138},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",P34+P13,P30)","v":1029.8792158461972},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Q34+Q13,Q30)","v":995.0523824600939},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",R34+R13,R30)","v":961.40326807738552},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",S34+S13,S30)","v":928.8920464515802},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",T34+T13,T30)","v":897.48023811746884},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",U34+U13,U30)","v":867.13066484779608},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",V34+V13,V30)","v":837.80740565004464},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",W34+W13,W30)","v":809.47575425125081},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",X34+X13,X30)","v":782.10217802053228},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Y34+Y13,Y30)","v":755.65427828070756},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Z34+Z13,Z30)","v":730.10075196203638},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AA34+AA13,AA30)","v":705.41135455269216},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AB34+AB13,AB30)","v":681.55686430211813},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AC34+AC13,AC30)","v":658.50904763489677},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AD34+AD13,AD30)","v":636.24062573419997},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AE34+AE13,AE30)","v":614.7252422552657},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AF34+AF13,AF30)","v":593.93743213069149},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AG34+AG13,AG30)","v":573.8525914306199},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AH34+AH13,AH30)","v":557.13843828215522},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AI34+AI13,AI30)","v":540.91110512830596},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AJ34+AJ13,AJ30)","v":525.15641274592815},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AK34+AK13,AK30)","v":509.86059489895939},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AL34+AL13,AL30)","v":495.01028630966925},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AM34+AM13,AM30)","v":480.59251098026141},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AN34+AN13,AN30)","v":466.59467085462273},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AO34+AO13,AO30)","v":453.00453481031326},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AP34+AP13,AP30)","v":439.81022797117788},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AQ34+AQ13,AQ30)","v":427.00022133124071},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AR34+AR13,AR30)","v":414.56332168081622},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AS34+AS13,AS30)","v":402.48866182603518},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AT34+AT13,AT30)","v":390.76569109323799},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AU34+AU13,AU30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AV34+AV13,AV30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AW34+AW13,AW30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AX34+AX13,AX30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AY34+AY13,AY30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AZ34+AZ13,AZ30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BA34+BA13,BA30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BB34+BB13,BB30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BC34+BC13,BC30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BD34+BD13,BD30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BE34+BE13,BE30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BF34+BF13,BF30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BG34+BG13,BG30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BH34+BH13,BH30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BI34+BI13,BI30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BJ34+BJ13,BJ30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BK34+BK13,BK30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BL34+BL13,BL30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BM34+BM13,BM30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BN34+BN13,BN30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BO34+BO13,BO30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BP34+BP13,BP30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BQ34+BQ13,BQ30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BR34+BR13,BR30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BS34+BS13,BS30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BT34+BT13,BT30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BU34+BU13,BU30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BV34+BV13,BV30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BW34+BW13,BW30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BX34+BX13,BX30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BY34+BY13,BY30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BZ34+BZ13,BZ30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CA34+CA13,CA30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CB34+CB13,CB30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CC34+CC13,CC30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CD34+CD13,CD30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CE34+CE13,CE30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CF34+CF13,CF30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CG34+CG13,CG30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CH34+CH13,CH30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CI34+CI13,CI30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CJ34+CJ13,CJ30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CK34+CK13,CK30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CL34+CL13,CL30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CM34+CM13,CM30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CN34+CN13,CN30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CO34+CO13,CO30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CP34+CP13,CP30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CQ34+CQ13,CQ30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CR34+CR13,CR30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CS34+CS13,CS30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CT34+CT13,CT30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CU34+CU13,CU30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CV34+CV13,CV30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CW34+CW13,CW30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CX34+CX13,CX30)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CY34+CY13,CY30)","v":0}]
[]
[null,"Operating costs (non-energy, per annum)"]
[null,"Total Opex","£000s",{"$f":"'Data Input - Option 3'!H50","v":16800},{"$f":"'Data Input - Option 3'!I50","v":18272.898300000001},{"$f":"'Data Input - Option 3'!J50","v":18379.212103271901},{"$f":"'Data Input - Option 3'!K50","v":18489.054780615807},{"$f":"'Data Input - Option 3'!L50","v":18602.543465948787},{"$f":"'Data Input - Option 3'!M50","v":18719.799181214024},{"$f":"'Data Input - Option 3'!N50","v":18856.946965436062},{"$f":"'Data Input - Option 3'!O50","v":18966.11600805978},{"$f":"'Data Input - Option 3'!P50","v":19341.439786715309},{"$f":"'Data Input - Option 3'!Q50","v":19475.056209555751},{"$f":"'Data Input - Option 3'!R50","v":19613.107762319534},{"$f":"'Data Input - Option 3'!S50","v":19755.741660274209},{"$f":"'Data Input - Option 3'!T50","v":19903.110005203689},{"$f":"'Data Input - Option 3'!U50","v":20055.369947606414},{"$f":"'Data Input - Option 3'!V50","v":20212.683854277315},{"$f":"'Data Input - Option 3'!W50","v":20375.219481452343},{"$f":"'Data Input - Option 3'!X50","v":20543.15015370019},{"$f":"'Data Input - Option 3'!Y50","v":20716.654948751959},{"$f":"'Data Input - Option 3'!Z50","v":20895.918888465883},{"$f":"'Data Input - Option 3'!AA50","v":0},{"$f":"'Data Input - Option 3'!AB50","v":0},{"$f":"'Data Input - Option 3'!AC50","v":0},{"$f":"'Data Input - Option 3'!AD50","v":0},{"$f":"'Data Input - Option 3'!AE50","v":0},{"$f":"'Data Input - Option 3'!AF50","v":0},{"$f":"'Data Input - Option 3'!AG50","v":0},{"$f":"'Data Input - Option 3'!AH50","v":0},{"$f":"'Data Input - Option 3'!AI50","v":0},{"$f":"'Data Input - Option 3'!AJ50","v":0},{"$f":"'Data Input - Option 3'!AK50","v":0},{"$f":"'Data Input - Option 3'!AL50","v":0},{"$f":"'Data Input - Option 3'!AM50","v":0},{"$f":"'Data Input - Option 3'!AN50","v":0},{"$f":"'Data Input - Option 3'!AO50","v":0},{"$f":"'Data Input - Option 3'!AP50","v":0},{"$f":"'Data Input - Option 3'!AQ50","v":0},{"$f":"'Data Input - Option 3'!AR50","v":0},{"$f":"'Data Input - Option 3'!AS50","v":0},{"$f":"'Data Input - Option 3'!AT50","v":0},{"$f":"'Data Input - Option 3'!AU50","v":0},{"$f":"'Data Input - Option 3'!AV50","v":0},{"$f":"'Data Input - Option 3'!AW50","v":0},{"$f":"'Data Input - Option 3'!AX50","v":0},{"$f":"'Data Input - Option 3'!AY50","v":0},{"$f":"'Data Input - Option 3'!AZ50","v":0},{"$f":"'Data Input - Option 3'!BA50","v":0},{"$f":"'Data Input - Option 3'!BB50","v":0},{"$f":"'Data Input - Option 3'!BC50","v":0},{"$f":"'Data Input - Option 3'!BD50","v":0},{"$f":"'Data Input - Option 3'!BE50","v":0},{"$f":"'Data Input - Option 3'!BF50","v":0},{"$f":"'Data Input - Option 3'!BG50","v":0},{"$f":"'Data Input - Option 3'!BH50","v":0},{"$f":"'Data Input - Option 3'!BI50","v":0},{"$f":"'Data Input - Option 3'!BJ50","v":0},{"$f":"'Data Input - Option 3'!BK50","v":0},{"$f":"'Data Input - Option 3'!BL50","v":0},{"$f":"'Data Input - Option 3'!BM50","v":0},{"$f":"'Data Input - Option 3'!BN50","v":0},{"$f":"'Data Input - Option 3'!BO50","v":0},{"$f":"'Data Input - Option 3'!BP50","v":0},{"$f":"'Data Input - Option 3'!BQ50","v":0},{"$f":"'Data Input - Option 3'!BR50","v":0},{"$f":"'Data Input - Option 3'!BS50","v":0},{"$f":"'Data Input - Option 3'!BT50","v":0},{"$f":"'Data Input - Option 3'!BU50","v":0},{"$f":"'Data Input - Option 3'!BV50","v":0},{"$f":"'Data Input - Option 3'!BW50","v":0},{"$f":"'Data Input - Option 3'!BX50","v":0},{"$f":"'Data Input - Option 3'!BY50","v":0},{"$f":"'Data Input - Option 3'!BZ50","v":0},{"$f":"'Data Input - Option 3'!CA50","v":0},{"$f":"'Data Input - Option 3'!CB50","v":0},{"$f":"'Data Input - Option 3'!CC50","v":0},{"$f":"'Data Input - Option 3'!CD50","v":0},{"$f":"'Data Input - Option 3'!CE50","v":0},{"$f":"'Data Input - Option 3'!CF50","v":0},{"$f":"'Data Input - Option 3'!CG50","v":0},{"$f":"'Data Input - Option 3'!CH50","v":0},{"$f":"'Data Input - Option 3'!CI50","v":0},{"$f":"'Data Input - Option 3'!CJ50","v":0},{"$f":"'Data Input - Option 3'!CK50","v":0},{"$f":"'Data Input - Option 3'!CL50","v":0},{"$f":"'Data Input - Option 3'!CM50","v":0},{"$f":"'Data Input - Option 3'!CN50","v":0},{"$f":"'Data Input - Option 3'!CO50","v":0},{"$f":"'Data Input - Option 3'!CP50","v":0},{"$f":"'Data Input - Option 3'!CQ50","v":0},{"$f":"'Data Input - Option 3'!CR50","v":0},{"$f":"'Data Input - Option 3'!CS50","v":0},{"$f":"'Data Input - Option 3'!CT50","v":0},{"$f":"'Data Input - Option 3'!CU50","v":0},{"$f":"'Data Input - Option 3'!CV50","v":0},{"$f":"'Data Input - Option 3'!CW50","v":0},{"$f":"'Data Input - Option 3'!CX50","v":0},{"$f":"'Data Input - Option 3'!CY50","v":0},{"$f":"'Data Input - Option 3'!CZ50","v":0},{"$f":"'Data Input - Option 3'!DA50","v":0},{"$f":"'Data Input - Option 3'!DB50","v":0},{"$f":"'Data Input - Option 3'!DC50","v":0}]
[null,"Discounted total opex","£000s",{"$f":"D39*D$7","v":16800},{"$f":"E39*E$7","v":17654.974202898553},17157.191162708023,16676.068094072903,16211.041918825933,15761.568599562379,15340.13850605936,14907.195741615669,14688.112887892379,14289.451926084723,13904.101088025489,13531.610571747167,13171.545785455062,12823.486833174542,12487.028017791845,12161.777360900267,11847.356138883444,11543.398434686631,11249.550704745472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ39*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Waste output (annual amount generated"]
[null,"Total","£000s",{"$f":"'Data Input - Option 3'!H79","v":0},{"$f":"'Data Input - Option 3'!I79","v":0},{"$f":"'Data Input - Option 3'!J79","v":0},{"$f":"'Data Input - Option 3'!K79","v":0},{"$f":"'Data Input - Option 3'!L79","v":0},{"$f":"'Data Input - Option 3'!M79","v":0},{"$f":"'Data Input - Option 3'!N79","v":0},{"$f":"'Data Input - Option 3'!O79","v":0},{"$f":"'Data Input - Option 3'!P79","v":0},{"$f":"'Data Input - Option 3'!Q79","v":0},{"$f":"'Data Input - Option 3'!R79","v":0},{"$f":"'Data Input - Option 3'!S79","v":0},{"$f":"'Data Input - Option 3'!T79","v":0},{"$f":"'Data Input - Option 3'!U79","v":0},{"$f":"'Data Input - Option 3'!V79","v":0},{"$f":"'Data Input - Option 3'!W79","v":0},{"$f":"'Data Input - Option 3'!X79","v":0},{"$f":"'Data Input - Option 3'!Y79","v":0},{"$f":"'Data Input - Option 3'!Z79","v":0},{"$f":"'Data Input - Option 3'!AA79","v":0},{"$f":"'Data Input - Option 3'!AB79","v":0},{"$f":"'Data Input - Option 3'!AC79","v":0},{"$f":"'Data Input - Option 3'!AD79","v":0},{"$f":"'Data Input - Option 3'!AE79","v":0},{"$f":"'Data Input - Option 3'!AF79","v":0},{"$f":"'Data Input - Option 3'!AG79","v":0},{"$f":"'Data Input - Option 3'!AH79","v":0},{"$f":"'Data Input - Option 3'!AI79","v":0},{"$f":"'Data Input - Option 3'!AJ79","v":0},{"$f":"'Data Input - Option 3'!AK79","v":0},{"$f":"'Data Input - Option 3'!AL79","v":0},{"$f":"'Data Input - Option 3'!AM79","v":0},{"$f":"'Data Input - Option 3'!AN79","v":0},{"$f":"'Data Input - Option 3'!AO79","v":0},{"$f":"'Data Input - Option 3'!AP79","v":0},{"$f":"'Data Input - Option 3'!AQ79","v":0},{"$f":"'Data Input - Option 3'!AR79","v":0},{"$f":"'Data Input - Option 3'!AS79","v":0},{"$f":"'Data Input - Option 3'!AT79","v":0},{"$f":"'Data Input - Option 3'!AU79","v":0},{"$f":"'Data Input - Option 3'!AV79","v":0},{"$f":"'Data Input - Option 3'!AW79","v":0},{"$f":"'Data Input - Option 3'!AX79","v":0},{"$f":"'Data Input - Option 3'!AY79","v":0},{"$f":"'Data Input - Option 3'!AZ79","v":0},{"$f":"'Data Input - Option 3'!BA79","v":0},{"$f":"'Data Input - Option 3'!BB79","v":0},{"$f":"'Data Input - Option 3'!BC79","v":0},{"$f":"'Data Input - Option 3'!BD79","v":0},{"$f":"'Data Input - Option 3'!BE79","v":0},{"$f":"'Data Input - Option 3'!BF79","v":0},{"$f":"'Data Input - Option 3'!BG79","v":0},{"$f":"'Data Input - Option 3'!BH79","v":0},{"$f":"'Data Input - Option 3'!BI79","v":0},{"$f":"'Data Input - Option 3'!BJ79","v":0},{"$f":"'Data Input - Option 3'!BK79","v":0},{"$f":"'Data Input - Option 3'!BL79","v":0},{"$f":"'Data Input - Option 3'!BM79","v":0},{"$f":"'Data Input - Option 3'!BN79","v":0},{"$f":"'Data Input - Option 3'!BO79","v":0},{"$f":"'Data Input - Option 3'!BP79","v":0},{"$f":"'Data Input - Option 3'!BQ79","v":0},{"$f":"'Data Input - Option 3'!BR79","v":0},{"$f":"'Data Input - Option 3'!BS79","v":0},{"$f":"'Data Input - Option 3'!BT79","v":0},{"$f":"'Data Input - Option 3'!BU79","v":0},{"$f":"'Data Input - Option 3'!BV79","v":0},{"$f":"'Data Input - Option 3'!BW79","v":0},{"$f":"'Data Input - Option 3'!BX79","v":0},{"$f":"'Data Input - Option 3'!BY79","v":0},{"$f":"'Data Input - Option 3'!BZ79","v":0},{"$f":"'Data Input - Option 3'!CA79","v":0},{"$f":"'Data Input - Option 3'!CB79","v":0},{"$f":"'Data Input - Option 3'!CC79","v":0},{"$f":"'Data Input - Option 3'!CD79","v":0},{"$f":"'Data Input - Option 3'!CE79","v":0},{"$f":"'Data Input - Option 3'!CF79","v":0},{"$f":"'Data Input - Option 3'!CG79","v":0},{"$f":"'Data Input - Option 3'!CH79","v":0},{"$f":"'Data Input - Option 3'!CI79","v":0},{"$f":"'Data Input - Option 3'!CJ79","v":0},{"$f":"'Data Input - Option 3'!CK79","v":0},{"$f":"'Data Input - Option 3'!CL79","v":0},{"$f":"'Data Input - Option 3'!CM79","v":0},{"$f":"'Data Input - Option 3'!CN79","v":0},{"$f":"'Data Input - Option 3'!CO79","v":0},{"$f":"'Data Input - Option 3'!CP79","v":0},{"$f":"'Data Input - Option 3'!CQ79","v":0},{"$f":"'Data Input - Option 3'!CR79","v":0},{"$f":"'Data Input - Option 3'!CS79","v":0},{"$f":"'Data Input - Option 3'!CT79","v":0},{"$f":"'Data Input - Option 3'!CU79","v":0},{"$f":"'Data Input - Option 3'!CV79","v":0},{"$f":"'Data Input - Option 3'!CW79","v":0},{"$f":"'Data Input - Option 3'!CX79","v":0},{"$f":"'Data Input - Option 3'!CY79","v":0},{"$f":"'Data Input - Option 3'!CZ79","v":0},{"$f":"'Data Input - Option 3'!DA79","v":0},{"$f":"'Data Input - Option 3'!DB79","v":0},{"$f":"'Data Input - Option 3'!DC79","v":0}]
[null,"Discounted total waste cost","£000s",{"$f":"D43*D$7","v":0},{"$f":"E43*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ43*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Consumption"]
[null,"Total","£000s",{"$f":"'Data Input - Option 3'!H100","v":0},{"$f":"'Data Input - Option 3'!I100","v":0},{"$f":"'Data Input - Option 3'!J100","v":0},{"$f":"'Data Input - Option 3'!K100","v":0},{"$f":"'Data Input - Option 3'!L100","v":0},{"$f":"'Data Input - Option 3'!M100","v":0},{"$f":"'Data Input - Option 3'!N100","v":0},{"$f":"'Data Input - Option 3'!O100","v":0},{"$f":"'Data Input - Option 3'!P100","v":0},{"$f":"'Data Input - Option 3'!Q100","v":0},{"$f":"'Data Input - Option 3'!R100","v":0},{"$f":"'Data Input - Option 3'!S100","v":0},{"$f":"'Data Input - Option 3'!T100","v":0},{"$f":"'Data Input - Option 3'!U100","v":0},{"$f":"'Data Input - Option 3'!V100","v":0},{"$f":"'Data Input - Option 3'!W100","v":0},{"$f":"'Data Input - Option 3'!X100","v":0},{"$f":"'Data Input - Option 3'!Y100","v":0},{"$f":"'Data Input - Option 3'!Z100","v":0},{"$f":"'Data Input - Option 3'!AA100","v":0},{"$f":"'Data Input - Option 3'!AB100","v":0},{"$f":"'Data Input - Option 3'!AC100","v":0},{"$f":"'Data Input - Option 3'!AD100","v":0},{"$f":"'Data Input - Option 3'!AE100","v":0},{"$f":"'Data Input - Option 3'!AF100","v":0},{"$f":"'Data Input - Option 3'!AG100","v":0},{"$f":"'Data Input - Option 3'!AH100","v":0},{"$f":"'Data Input - Option 3'!AI100","v":0},{"$f":"'Data Input - Option 3'!AJ100","v":0},{"$f":"'Data Input - Option 3'!AK100","v":0},{"$f":"'Data Input - Option 3'!AL100","v":0},{"$f":"'Data Input - Option 3'!AM100","v":0},{"$f":"'Data Input - Option 3'!AN100","v":0},{"$f":"'Data Input - Option 3'!AO100","v":0},{"$f":"'Data Input - Option 3'!AP100","v":0},{"$f":"'Data Input - Option 3'!AQ100","v":0},{"$f":"'Data Input - Option 3'!AR100","v":0},{"$f":"'Data Input - Option 3'!AS100","v":0},{"$f":"'Data Input - Option 3'!AT100","v":0},{"$f":"'Data Input - Option 3'!AU100","v":0},{"$f":"'Data Input - Option 3'!AV100","v":0},{"$f":"'Data Input - Option 3'!AW100","v":0},{"$f":"'Data Input - Option 3'!AX100","v":0},{"$f":"'Data Input - Option 3'!AY100","v":0},{"$f":"'Data Input - Option 3'!AZ100","v":0},{"$f":"'Data Input - Option 3'!BA100","v":0},{"$f":"'Data Input - Option 3'!BB100","v":0},{"$f":"'Data Input - Option 3'!BC100","v":0},{"$f":"'Data Input - Option 3'!BD100","v":0},{"$f":"'Data Input - Option 3'!BE100","v":0},{"$f":"'Data Input - Option 3'!BF100","v":0},{"$f":"'Data Input - Option 3'!BG100","v":0},{"$f":"'Data Input - Option 3'!BH100","v":0},{"$f":"'Data Input - Option 3'!BI100","v":0},{"$f":"'Data Input - Option 3'!BJ100","v":0},{"$f":"'Data Input - Option 3'!BK100","v":0},{"$f":"'Data Input - Option 3'!BL100","v":0},{"$f":"'Data Input - Option 3'!BM100","v":0},{"$f":"'Data Input - Option 3'!BN100","v":0},{"$f":"'Data Input - Option 3'!BO100","v":0},{"$f":"'Data Input - Option 3'!BP100","v":0},{"$f":"'Data Input - Option 3'!BQ100","v":0},{"$f":"'Data Input - Option 3'!BR100","v":0},{"$f":"'Data Input - Option 3'!BS100","v":0},{"$f":"'Data Input - Option 3'!BT100","v":0},{"$f":"'Data Input - Option 3'!BU100","v":0},{"$f":"'Data Input - Option 3'!BV100","v":0},{"$f":"'Data Input - Option 3'!BW100","v":0},{"$f":"'Data Input - Option 3'!BX100","v":0},{"$f":"'Data Input - Option 3'!BY100","v":0},{"$f":"'Data Input - Option 3'!BZ100","v":0},{"$f":"'Data Input - Option 3'!CA100","v":0},{"$f":"'Data Input - Option 3'!CB100","v":0},{"$f":"'Data Input - Option 3'!CC100","v":0},{"$f":"'Data Input - Option 3'!CD100","v":0},{"$f":"'Data Input - Option 3'!CE100","v":0},{"$f":"'Data Input - Option 3'!CF100","v":0},{"$f":"'Data Input - Option 3'!CG100","v":0},{"$f":"'Data Input - Option 3'!CH100","v":0},{"$f":"'Data Input - Option 3'!CI100","v":0},{"$f":"'Data Input - Option 3'!CJ100","v":0},{"$f":"'Data Input - Option 3'!CK100","v":0},{"$f":"'Data Input - Option 3'!CL100","v":0},{"$f":"'Data Input - Option 3'!CM100","v":0},{"$f":"'Data Input - Option 3'!CN100","v":0},{"$f":"'Data Input - Option 3'!CO100","v":0},{"$f":"'Data Input - Option 3'!CP100","v":0},{"$f":"'Data Input - Option 3'!CQ100","v":0},{"$f":"'Data Input - Option 3'!CR100","v":0},{"$f":"'Data Input - Option 3'!CS100","v":0},{"$f":"'Data Input - Option 3'!CT100","v":0},{"$f":"'Data Input - Option 3'!CU100","v":0},{"$f":"'Data Input - Option 3'!CV100","v":0},{"$f":"'Data Input - Option 3'!CW100","v":0},{"$f":"'Data Input - Option 3'!CX100","v":0},{"$f":"'Data Input - Option 3'!CY100","v":0},{"$f":"'Data Input - Option 3'!CZ100","v":0},{"$f":"'Data Input - Option 3'!DA100","v":0},{"$f":"'Data Input - Option 3'!DB100","v":0},{"$f":"'Data Input - Option 3'!DC100","v":0}]
[null,"Discounted energy consumption","£000s",{"$f":"D47*D$7","v":0},{"$f":"E47*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ47*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Excluding those for which DECC prices used","£000s",{"$f":"('Data Input - Option 3'!H100-SUM('Data Input - Option 3'!H92:H97))*Calc_Option3!D$7","v":0},{"$f":"('Data Input - Option 3'!I100-SUM('Data Input - Option 3'!I92:I97))*Calc_Option3!E$7","v":0},{"$f":"('Data Input - Option 3'!J100-SUM('Data Input - Option 3'!J92:J97))*Calc_Option3!F$7","v":0},{"$f":"('Data Input - Option 3'!K100-SUM('Data Input - Option 3'!K92:K97))*Calc_Option3!G$7","v":0},{"$f":"('Data Input - Option 3'!L100-SUM('Data Input - Option 3'!L92:L97))*Calc_Option3!H$7","v":0},{"$f":"('Data Input - Option 3'!M100-SUM('Data Input - Option 3'!M92:M97))*Calc_Option3!I$7","v":0},{"$f":"('Data Input - Option 3'!N100-SUM('Data Input - Option 3'!N92:N97))*Calc_Option3!J$7","v":0},{"$f":"('Data Input - Option 3'!O100-SUM('Data Input - Option 3'!O92:O97))*Calc_Option3!K$7","v":0},{"$f":"('Data Input - Option 3'!P100-SUM('Data Input - Option 3'!P92:P97))*Calc_Option3!L$7","v":0},{"$f":"('Data Input - Option 3'!Q100-SUM('Data Input - Option 3'!Q92:Q97))*Calc_Option3!M$7","v":0},{"$f":"('Data Input - Option 3'!R100-SUM('Data Input - Option 3'!R92:R97))*Calc_Option3!N$7","v":0},{"$f":"('Data Input - Option 3'!S100-SUM('Data Input - Option 3'!S92:S97))*Calc_Option3!O$7","v":0},{"$f":"('Data Input - Option 3'!T100-SUM('Data Input - Option 3'!T92:T97))*Calc_Option3!P$7","v":0},{"$f":"('Data Input - Option 3'!U100-SUM('Data Input - Option 3'!U92:U97))*Calc_Option3!Q$7","v":0},{"$f":"('Data Input - Option 3'!V100-SUM('Data Input - Option 3'!V92:V97))*Calc_Option3!R$7","v":0},{"$f":"('Data Input - Option 3'!W100-SUM('Data Input - Option 3'!W92:W97))*Calc_Option3!S$7","v":0},{"$f":"('Data Input - Option 3'!X100-SUM('Data Input - Option 3'!X92:X97))*Calc_Option3!T$7","v":0},{"$f":"('Data Input - Option 3'!Y100-SUM('Data Input - Option 3'!Y92:Y97))*Calc_Option3!U$7","v":0},{"$f":"('Data Input - Option 3'!Z100-SUM('Data Input - Option 3'!Z92:Z97))*Calc_Option3!V$7","v":0},{"$f":"('Data Input - Option 3'!AA100-SUM('Data Input - Option 3'!AA92:AA97))*Calc_Option3!W$7","v":0},{"$f":"('Data Input - Option 3'!AB100-SUM('Data Input - Option 3'!AB92:AB97))*Calc_Option3!X$7","v":0},{"$f":"('Data Input - Option 3'!AC100-SUM('Data Input - Option 3'!AC92:AC97))*Calc_Option3!Y$7","v":0},{"$f":"('Data Input - Option 3'!AD100-SUM('Data Input - Option 3'!AD92:AD97))*Calc_Option3!Z$7","v":0},{"$f":"('Data Input - Option 3'!AE100-SUM('Data Input - Option 3'!AE92:AE97))*Calc_Option3!AA$7","v":0},{"$f":"('Data Input - Option 3'!AF100-SUM('Data Input - Option 3'!AF92:AF97))*Calc_Option3!AB$7","v":0},{"$f":"('Data Input - Option 3'!AG100-SUM('Data Input - Option 3'!AG92:AG97))*Calc_Option3!AC$7","v":0},{"$f":"('Data Input - Option 3'!AH100-SUM('Data Input - Option 3'!AH92:AH97))*Calc_Option3!AD$7","v":0},{"$f":"('Data Input - Option 3'!AI100-SUM('Data Input - Option 3'!AI92:AI97))*Calc_Option3!AE$7","v":0},{"$f":"('Data Input - Option 3'!AJ100-SUM('Data Input - Option 3'!AJ92:AJ97))*Calc_Option3!AF$7","v":0},{"$f":"('Data Input - Option 3'!AK100-SUM('Data Input - Option 3'!AK92:AK97))*Calc_Option3!AG$7","v":0},{"$f":"('Data Input - Option 3'!AL100-SUM('Data Input - Option 3'!AL92:AL97))*Calc_Option3!AH$7","v":0},{"$f":"('Data Input - Option 3'!AM100-SUM('Data Input - Option 3'!AM92:AM97))*Calc_Option3!AI$7","v":0},{"$f":"('Data Input - Option 3'!AN100-SUM('Data Input - Option 3'!AN92:AN97))*Calc_Option3!AJ$7","v":0},{"$f":"('Data Input - Option 3'!AO100-SUM('Data Input - Option 3'!AO92:AO97))*Calc_Option3!AK$7","v":0},{"$f":"('Data Input - Option 3'!AP100-SUM('Data Input - Option 3'!AP92:AP97))*Calc_Option3!AL$7","v":0},{"$f":"('Data Input - Option 3'!AQ100-SUM('Data Input - Option 3'!AQ92:AQ97))*Calc_Option3!AM$7","v":0},{"$f":"('Data Input - Option 3'!AR100-SUM('Data Input - Option 3'!AR92:AR97))*Calc_Option3!AN$7","v":0},{"$f":"('Data Input - Option 3'!AS100-SUM('Data Input - Option 3'!AS92:AS97))*Calc_Option3!AO$7","v":0},{"$f":"('Data Input - Option 3'!AT100-SUM('Data Input - Option 3'!AT92:AT97))*Calc_Option3!AP$7","v":0},{"$f":"('Data Input - Option 3'!AU100-SUM('Data Input - Option 3'!AU92:AU97))*Calc_Option3!AQ$7","v":0},{"$f":"('Data Input - Option 3'!AV100-SUM('Data Input - Option 3'!AV92:AV97))*Calc_Option3!AR$7","v":0},{"$f":"('Data Input - Option 3'!AW100-SUM('Data Input - Option 3'!AW92:AW97))*Calc_Option3!AS$7","v":0},{"$f":"('Data Input - Option 3'!AX100-SUM('Data Input - Option 3'!AX92:AX97))*Calc_Option3!AT$7","v":0},{"$f":"('Data Input - Option 3'!AY100-SUM('Data Input - Option 3'!AY92:AY97))*Calc_Option3!AU$7","v":0},{"$f":"('Data Input - Option 3'!AZ100-SUM('Data Input - Option 3'!AZ92:AZ97))*Calc_Option3!AV$7","v":0},{"$f":"('Data Input - Option 3'!BA100-SUM('Data Input - Option 3'!BA92:BA97))*Calc_Option3!AW$7","v":0},{"$f":"('Data Input - Option 3'!BB100-SUM('Data Input - Option 3'!BB92:BB97))*Calc_Option3!AX$7","v":0},{"$f":"('Data Input - Option 3'!BC100-SUM('Data Input - Option 3'!BC92:BC97))*Calc_Option3!AY$7","v":0},{"$f":"('Data Input - Option 3'!BD100-SUM('Data Input - Option 3'!BD92:BD97))*Calc_Option3!AZ$7","v":0},{"$f":"('Data Input - Option 3'!BE100-SUM('Data Input - Option 3'!BE92:BE97))*Calc_Option3!BA$7","v":0},{"$f":"('Data Input - Option 3'!BF100-SUM('Data Input - Option 3'!BF92:BF97))*Calc_Option3!BB$7","v":0},{"$f":"('Data Input - Option 3'!BG100-SUM('Data Input - Option 3'!BG92:BG97))*Calc_Option3!BC$7","v":0},{"$f":"('Data Input - Option 3'!BH100-SUM('Data Input - Option 3'!BH92:BH97))*Calc_Option3!BD$7","v":0},{"$f":"('Data Input - Option 3'!BI100-SUM('Data Input - Option 3'!BI92:BI97))*Calc_Option3!BE$7","v":0},{"$f":"('Data Input - Option 3'!BJ100-SUM('Data Input - Option 3'!BJ92:BJ97))*Calc_Option3!BF$7","v":0},{"$f":"('Data Input - Option 3'!BK100-SUM('Data Input - Option 3'!BK92:BK97))*Calc_Option3!BG$7","v":0},{"$f":"('Data Input - Option 3'!BL100-SUM('Data Input - Option 3'!BL92:BL97))*Calc_Option3!BH$7","v":0},{"$f":"('Data Input - Option 3'!BM100-SUM('Data Input - Option 3'!BM92:BM97))*Calc_Option3!BI$7","v":0},{"$f":"('Data Input - Option 3'!BN100-SUM('Data Input - Option 3'!BN92:BN97))*Calc_Option3!BJ$7","v":0},{"$f":"('Data Input - Option 3'!BO100-SUM('Data Input - Option 3'!BO92:BO97))*Calc_Option3!BK$7","v":0},{"$f":"('Data Input - Option 3'!BP100-SUM('Data Input - Option 3'!BP92:BP97))*Calc_Option3!BL$7","v":0},{"$f":"('Data Input - Option 3'!BQ100-SUM('Data Input - Option 3'!BQ92:BQ97))*Calc_Option3!BM$7","v":0},{"$f":"('Data Input - Option 3'!BR100-SUM('Data Input - Option 3'!BR92:BR97))*Calc_Option3!BN$7","v":0},{"$f":"('Data Input - Option 3'!BS100-SUM('Data Input - Option 3'!BS92:BS97))*Calc_Option3!BO$7","v":0},{"$f":"('Data Input - Option 3'!BT100-SUM('Data Input - Option 3'!BT92:BT97))*Calc_Option3!BP$7","v":0},{"$f":"('Data Input - Option 3'!BU100-SUM('Data Input - Option 3'!BU92:BU97))*Calc_Option3!BQ$7","v":0},{"$f":"('Data Input - Option 3'!BV100-SUM('Data Input - Option 3'!BV92:BV97))*Calc_Option3!BR$7","v":0},{"$f":"('Data Input - Option 3'!BW100-SUM('Data Input - Option 3'!BW92:BW97))*Calc_Option3!BS$7","v":0},{"$f":"('Data Input - Option 3'!BX100-SUM('Data Input - Option 3'!BX92:BX97))*Calc_Option3!BT$7","v":0},{"$f":"('Data Input - Option 3'!BY100-SUM('Data Input - Option 3'!BY92:BY97))*Calc_Option3!BU$7","v":0},{"$f":"('Data Input - Option 3'!BZ100-SUM('Data Input - Option 3'!BZ92:BZ97))*Calc_Option3!BV$7","v":0},{"$f":"('Data Input - Option 3'!CA100-SUM('Data Input - Option 3'!CA92:CA97))*Calc_Option3!BW$7","v":0},{"$f":"('Data Input - Option 3'!CB100-SUM('Data Input - Option 3'!CB92:CB97))*Calc_Option3!BX$7","v":0},{"$f":"('Data Input - Option 3'!CC100-SUM('Data Input - Option 3'!CC92:CC97))*Calc_Option3!BY$7","v":0},{"$f":"('Data Input - Option 3'!CD100-SUM('Data Input - Option 3'!CD92:CD97))*Calc_Option3!BZ$7","v":0},{"$f":"('Data Input - Option 3'!CE100-SUM('Data Input - Option 3'!CE92:CE97))*Calc_Option3!CA$7","v":0},{"$f":"('Data Input - Option 3'!CF100-SUM('Data Input - Option 3'!CF92:CF97))*Calc_Option3!CB$7","v":0},{"$f":"('Data Input - Option 3'!CG100-SUM('Data Input - Option 3'!CG92:CG97))*Calc_Option3!CC$7","v":0},{"$f":"('Data Input - Option 3'!CH100-SUM('Data Input - Option 3'!CH92:CH97))*Calc_Option3!CD$7","v":0},{"$f":"('Data Input - Option 3'!CI100-SUM('Data Input - Option 3'!CI92:CI97))*Calc_Option3!CE$7","v":0},{"$f":"('Data Input - Option 3'!CJ100-SUM('Data Input - Option 3'!CJ92:CJ97))*Calc_Option3!CF$7","v":0},{"$f":"('Data Input - Option 3'!CK100-SUM('Data Input - Option 3'!CK92:CK97))*Calc_Option3!CG$7","v":0},{"$f":"('Data Input - Option 3'!CL100-SUM('Data Input - Option 3'!CL92:CL97))*Calc_Option3!CH$7","v":0},{"$f":"('Data Input - Option 3'!CM100-SUM('Data Input - Option 3'!CM92:CM97))*Calc_Option3!CI$7","v":0},{"$f":"('Data Input - Option 3'!CN100-SUM('Data Input - Option 3'!CN92:CN97))*Calc_Option3!CJ$7","v":0},{"$f":"('Data Input - Option 3'!CO100-SUM('Data Input - Option 3'!CO92:CO97))*Calc_Option3!CK$7","v":0},{"$f":"('Data Input - Option 3'!CP100-SUM('Data Input - Option 3'!CP92:CP97))*Calc_Option3!CL$7","v":0},{"$f":"('Data Input - Option 3'!CQ100-SUM('Data Input - Option 3'!CQ92:CQ97))*Calc_Option3!CM$7","v":0},{"$f":"('Data Input - Option 3'!CR100-SUM('Data Input - Option 3'!CR92:CR97))*Calc_Option3!CN$7","v":0},{"$f":"('Data Input - Option 3'!CS100-SUM('Data Input - Option 3'!CS92:CS97))*Calc_Option3!CO$7","v":0},{"$f":"('Data Input - Option 3'!CT100-SUM('Data Input - Option 3'!CT92:CT97))*Calc_Option3!CP$7","v":0},{"$f":"('Data Input - Option 3'!CU100-SUM('Data Input - Option 3'!CU92:CU97))*Calc_Option3!CQ$7","v":0},{"$f":"('Data Input - Option 3'!CV100-SUM('Data Input - Option 3'!CV92:CV97))*Calc_Option3!CR$7","v":0},{"$f":"('Data Input - Option 3'!CW100-SUM('Data Input - Option 3'!CW92:CW97))*Calc_Option3!CS$7","v":0},{"$f":"('Data Input - Option 3'!CX100-SUM('Data Input - Option 3'!CX92:CX97))*Calc_Option3!CT$7","v":0},{"$f":"('Data Input - Option 3'!CY100-SUM('Data Input - Option 3'!CY92:CY97))*Calc_Option3!CU$7","v":0},{"$f":"('Data Input - Option 3'!CZ100-SUM('Data Input - Option 3'!CZ92:CZ97))*Calc_Option3!CV$7","v":0},{"$f":"('Data Input - Option 3'!DA100-SUM('Data Input - Option 3'!DA92:DA97))*Calc_Option3!CW$7","v":0},{"$f":"('Data Input - Option 3'!DB100-SUM('Data Input - Option 3'!DB92:DB97))*Calc_Option3!CX$7","v":0},{"$f":"('Data Input - Option 3'!DC100-SUM('Data Input - Option 3'!DC92:DC97))*Calc_Option3!CY$7","v":0}]
[]
[null,"Environmental impacts"]
[null,"Air pollutant emissions"]
[null,{"$f":"'Data Input - Option 3'!D105","v":"NOX Part A Category 6"},"Tonnes pa",{"$f":"'Data Input - Option 3'!H105","v":295},{"$f":"'Data Input - Option 3'!I105","v":295},{"$f":"'Data Input - Option 3'!J105","v":295},{"$f":"'Data Input - Option 3'!K105","v":282},{"$f":"'Data Input - Option 3'!L105","v":282},{"$f":"'Data Input - Option 3'!M105","v":282},{"$f":"'Data Input - Option 3'!N105","v":282},{"$f":"'Data Input - Option 3'!O105","v":276.42857142857099},{"$f":"'Data Input - Option 3'!P105","v":114},{"$f":"'Data Input - Option 3'!Q105","v":114},{"$f":"'Data Input - Option 3'!R105","v":114},{"$f":"'Data Input - Option 3'!S105","v":114},{"$f":"'Data Input - Option 3'!T105","v":114},{"$f":"'Data Input - Option 3'!U105","v":114},{"$f":"'Data Input - Option 3'!V105","v":114},{"$f":"'Data Input - Option 3'!W105","v":114},{"$f":"'Data Input - Option 3'!X105","v":114},{"$f":"'Data Input - Option 3'!Y105","v":114},{"$f":"'Data Input - Option 3'!Z105","v":114},{"$f":"'Data Input - Option 3'!AA105","v":0},{"$f":"'Data Input - Option 3'!AB105","v":0},{"$f":"'Data Input - Option 3'!AC105","v":0},{"$f":"'Data Input - Option 3'!AD105","v":0},{"$f":"'Data Input - Option 3'!AE105","v":0},{"$f":"'Data Input - Option 3'!AF105","v":0},{"$f":"'Data Input - Option 3'!AG105","v":0},{"$f":"'Data Input - Option 3'!AH105","v":0},{"$f":"'Data Input - Option 3'!AI105","v":0},{"$f":"'Data Input - Option 3'!AJ105","v":0},{"$f":"'Data Input - Option 3'!AK105","v":0},{"$f":"'Data Input - Option 3'!AL105","v":0},{"$f":"'Data Input - Option 3'!AM105","v":0},{"$f":"'Data Input - Option 3'!AN105","v":0},{"$f":"'Data Input - Option 3'!AO105","v":0},{"$f":"'Data Input - Option 3'!AP105","v":0},{"$f":"'Data Input - Option 3'!AQ105","v":0},{"$f":"'Data Input - Option 3'!AR105","v":0},{"$f":"'Data Input - Option 3'!AS105","v":0},{"$f":"'Data Input - Option 3'!AT105","v":0},{"$f":"'Data Input - Option 3'!AU105","v":0},{"$f":"'Data Input - Option 3'!AV105","v":0},{"$f":"'Data Input - Option 3'!AW105","v":0},{"$f":"'Data Input - Option 3'!AX105","v":0},{"$f":"'Data Input - Option 3'!AY105","v":0},{"$f":"'Data Input - Option 3'!AZ105","v":0},{"$f":"'Data Input - Option 3'!BA105","v":0},{"$f":"'Data Input - Option 3'!BB105","v":0},{"$f":"'Data Input - Option 3'!BC105","v":0},{"$f":"'Data Input - Option 3'!BD105","v":0},{"$f":"'Data Input - Option 3'!BE105","v":0},{"$f":"'Data Input - Option 3'!BF105","v":0},{"$f":"'Data Input - Option 3'!BG105","v":0},{"$f":"'Data Input - Option 3'!BH105","v":0},{"$f":"'Data Input - Option 3'!BI105","v":0},{"$f":"'Data Input - Option 3'!BJ105","v":0},{"$f":"'Data Input - Option 3'!BK105","v":0},{"$f":"'Data Input - Option 3'!BL105","v":0},{"$f":"'Data Input - Option 3'!BM105","v":0},{"$f":"'Data Input - Option 3'!BN105","v":0},{"$f":"'Data Input - Option 3'!BO105","v":0},{"$f":"'Data Input - Option 3'!BP105","v":0},{"$f":"'Data Input - Option 3'!BQ105","v":0},{"$f":"'Data Input - Option 3'!BR105","v":0},{"$f":"'Data Input - Option 3'!BS105","v":0},{"$f":"'Data Input - Option 3'!BT105","v":0},{"$f":"'Data Input - Option 3'!BU105","v":0},{"$f":"'Data Input - Option 3'!BV105","v":0},{"$f":"'Data Input - Option 3'!BW105","v":0},{"$f":"'Data Input - Option 3'!BX105","v":0},{"$f":"'Data Input - Option 3'!BY105","v":0},{"$f":"'Data Input - Option 3'!BZ105","v":0},{"$f":"'Data Input - Option 3'!CA105","v":0},{"$f":"'Data Input - Option 3'!CB105","v":0},{"$f":"'Data Input - Option 3'!CC105","v":0},{"$f":"'Data Input - Option 3'!CD105","v":0},{"$f":"'Data Input - Option 3'!CE105","v":0},{"$f":"'Data Input - Option 3'!CF105","v":0},{"$f":"'Data Input - Option 3'!CG105","v":0},{"$f":"'Data Input - Option 3'!CH105","v":0},{"$f":"'Data Input - Option 3'!CI105","v":0},{"$f":"'Data Input - Option 3'!CJ105","v":0},{"$f":"'Data Input - Option 3'!CK105","v":0},{"$f":"'Data Input - Option 3'!CL105","v":0},{"$f":"'Data Input - Option 3'!CM105","v":0},{"$f":"'Data Input - Option 3'!CN105","v":0},{"$f":"'Data Input - Option 3'!CO105","v":0},{"$f":"'Data Input - Option 3'!CP105","v":0},{"$f":"'Data Input - Option 3'!CQ105","v":0},{"$f":"'Data Input - Option 3'!CR105","v":0},{"$f":"'Data Input - Option 3'!CS105","v":0},{"$f":"'Data Input - Option 3'!CT105","v":0},{"$f":"'Data Input - Option 3'!CU105","v":0},{"$f":"'Data Input - Option 3'!CV105","v":0},{"$f":"'Data Input - Option 3'!CW105","v":0},{"$f":"'Data Input - Option 3'!CX105","v":0},{"$f":"'Data Input - Option 3'!CY105","v":0},{"$f":"'Data Input - Option 3'!CZ105","v":0},{"$f":"'Data Input - Option 3'!DA105","v":0},{"$f":"'Data Input - Option 3'!DB105","v":0},{"$f":"'Data Input - Option 3'!DC105","v":0}]
[null,{"$f":"'Data Input - Option 3'!D106","v":"Ammonia"},"Tonnes pa",{"$f":"'Data Input - Option 3'!H106","v":23},{"$f":"'Data Input - Option 3'!I106","v":23},{"$f":"'Data Input - Option 3'!J106","v":23},{"$f":"'Data Input - Option 3'!K106","v":23},{"$f":"'Data Input - Option 3'!L106","v":23},{"$f":"'Data Input - Option 3'!M106","v":23},{"$f":"'Data Input - Option 3'!N106","v":23},{"$f":"'Data Input - Option 3'!O106","v":23},{"$f":"'Data Input - Option 3'!P106","v":9},{"$f":"'Data Input - Option 3'!Q106","v":9},{"$f":"'Data Input - Option 3'!R106","v":9},{"$f":"'Data Input - Option 3'!S106","v":9},{"$f":"'Data Input - Option 3'!T106","v":9},{"$f":"'Data Input - Option 3'!U106","v":9},{"$f":"'Data Input - Option 3'!V106","v":9},{"$f":"'Data Input - Option 3'!W106","v":9},{"$f":"'Data Input - Option 3'!X106","v":9},{"$f":"'Data Input - Option 3'!Y106","v":9},{"$f":"'Data Input - Option 3'!Z106","v":9},{"$f":"'Data Input - Option 3'!AA106","v":0},{"$f":"'Data Input - Option 3'!AB106","v":0},{"$f":"'Data Input - Option 3'!AC106","v":0},{"$f":"'Data Input - Option 3'!AD106","v":0},{"$f":"'Data Input - Option 3'!AE106","v":0},{"$f":"'Data Input - Option 3'!AF106","v":0},{"$f":"'Data Input - Option 3'!AG106","v":0},{"$f":"'Data Input - Option 3'!AH106","v":0},{"$f":"'Data Input - Option 3'!AI106","v":0},{"$f":"'Data Input - Option 3'!AJ106","v":0},{"$f":"'Data Input - Option 3'!AK106","v":0},{"$f":"'Data Input - Option 3'!AL106","v":0},{"$f":"'Data Input - Option 3'!AM106","v":0},{"$f":"'Data Input - Option 3'!AN106","v":0},{"$f":"'Data Input - Option 3'!AO106","v":0},{"$f":"'Data Input - Option 3'!AP106","v":0},{"$f":"'Data Input - Option 3'!AQ106","v":0},{"$f":"'Data Input - Option 3'!AR106","v":0},{"$f":"'Data Input - Option 3'!AS106","v":0},{"$f":"'Data Input - Option 3'!AT106","v":0},{"$f":"'Data Input - Option 3'!AU106","v":0},{"$f":"'Data Input - Option 3'!AV106","v":0},{"$f":"'Data Input - Option 3'!AW106","v":0},{"$f":"'Data Input - Option 3'!AX106","v":0},{"$f":"'Data Input - Option 3'!AY106","v":0},{"$f":"'Data Input - Option 3'!AZ106","v":0},{"$f":"'Data Input - Option 3'!BA106","v":0},{"$f":"'Data Input - Option 3'!BB106","v":0},{"$f":"'Data Input - Option 3'!BC106","v":0},{"$f":"'Data Input - Option 3'!BD106","v":0},{"$f":"'Data Input - Option 3'!BE106","v":0},{"$f":"'Data Input - Option 3'!BF106","v":0},{"$f":"'Data Input - Option 3'!BG106","v":0},{"$f":"'Data Input - Option 3'!BH106","v":0},{"$f":"'Data Input - Option 3'!BI106","v":0},{"$f":"'Data Input - Option 3'!BJ106","v":0},{"$f":"'Data Input - Option 3'!BK106","v":0},{"$f":"'Data Input - Option 3'!BL106","v":0},{"$f":"'Data Input - Option 3'!BM106","v":0},{"$f":"'Data Input - Option 3'!BN106","v":0},{"$f":"'Data Input - Option 3'!BO106","v":0},{"$f":"'Data Input - Option 3'!BP106","v":0},{"$f":"'Data Input - Option 3'!BQ106","v":0},{"$f":"'Data Input - Option 3'!BR106","v":0},{"$f":"'Data Input - Option 3'!BS106","v":0},{"$f":"'Data Input - Option 3'!BT106","v":0},{"$f":"'Data Input - Option 3'!BU106","v":0},{"$f":"'Data Input - Option 3'!BV106","v":0},{"$f":"'Data Input - Option 3'!BW106","v":0},{"$f":"'Data Input - Option 3'!BX106","v":0},{"$f":"'Data Input - Option 3'!BY106","v":0},{"$f":"'Data Input - Option 3'!BZ106","v":0},{"$f":"'Data Input - Option 3'!CA106","v":0},{"$f":"'Data Input - Option 3'!CB106","v":0},{"$f":"'Data Input - Option 3'!CC106","v":0},{"$f":"'Data Input - Option 3'!CD106","v":0},{"$f":"'Data Input - Option 3'!CE106","v":0},{"$f":"'Data Input - Option 3'!CF106","v":0},{"$f":"'Data Input - Option 3'!CG106","v":0},{"$f":"'Data Input - Option 3'!CH106","v":0},{"$f":"'Data Input - Option 3'!CI106","v":0},{"$f":"'Data Input - Option 3'!CJ106","v":0},{"$f":"'Data Input - Option 3'!CK106","v":0},{"$f":"'Data Input - Option 3'!CL106","v":0},{"$f":"'Data Input - Option 3'!CM106","v":0},{"$f":"'Data Input - Option 3'!CN106","v":0},{"$f":"'Data Input - Option 3'!CO106","v":0},{"$f":"'Data Input - Option 3'!CP106","v":0},{"$f":"'Data Input - Option 3'!CQ106","v":0},{"$f":"'Data Input - Option 3'!CR106","v":0},{"$f":"'Data Input - Option 3'!CS106","v":0},{"$f":"'Data Input - Option 3'!CT106","v":0},{"$f":"'Data Input - Option 3'!CU106","v":0},{"$f":"'Data Input - Option 3'!CV106","v":0},{"$f":"'Data Input - Option 3'!CW106","v":0},{"$f":"'Data Input - Option 3'!CX106","v":0},{"$f":"'Data Input - Option 3'!CY106","v":0},{"$f":"'Data Input - Option 3'!CZ106","v":0},{"$f":"'Data Input - Option 3'!DA106","v":0},{"$f":"'Data Input - Option 3'!DB106","v":0},{"$f":"'Data Input - Option 3'!DC106","v":0}]
[null,{"$f":"'Data Input - Option 3'!D107","v":0},"Tonnes pa",{"$f":"'Data Input - Option 3'!H107","v":0},{"$f":"'Data Input - Option 3'!I107","v":0},{"$f":"'Data Input - Option 3'!J107","v":0},{"$f":"'Data Input - Option 3'!K107","v":0},{"$f":"'Data Input - Option 3'!L107","v":0},{"$f":"'Data Input - Option 3'!M107","v":0},{"$f":"'Data Input - Option 3'!N107","v":0},{"$f":"'Data Input - Option 3'!O107","v":0},{"$f":"'Data Input - Option 3'!P107","v":0},{"$f":"'Data Input - Option 3'!Q107","v":0},{"$f":"'Data Input - Option 3'!R107","v":0},{"$f":"'Data Input - Option 3'!S107","v":0},{"$f":"'Data Input - Option 3'!T107","v":0},{"$f":"'Data Input - Option 3'!U107","v":0},{"$f":"'Data Input - Option 3'!V107","v":0},{"$f":"'Data Input - Option 3'!W107","v":0},{"$f":"'Data Input - Option 3'!X107","v":0},{"$f":"'Data Input - Option 3'!Y107","v":0},{"$f":"'Data Input - Option 3'!Z107","v":0},{"$f":"'Data Input - Option 3'!AA107","v":0},{"$f":"'Data Input - Option 3'!AB107","v":0},{"$f":"'Data Input - Option 3'!AC107","v":0},{"$f":"'Data Input - Option 3'!AD107","v":0},{"$f":"'Data Input - Option 3'!AE107","v":0},{"$f":"'Data Input - Option 3'!AF107","v":0},{"$f":"'Data Input - Option 3'!AG107","v":0},{"$f":"'Data Input - Option 3'!AH107","v":0},{"$f":"'Data Input - Option 3'!AI107","v":0},{"$f":"'Data Input - Option 3'!AJ107","v":0},{"$f":"'Data Input - Option 3'!AK107","v":0},{"$f":"'Data Input - Option 3'!AL107","v":0},{"$f":"'Data Input - Option 3'!AM107","v":0},{"$f":"'Data Input - Option 3'!AN107","v":0},{"$f":"'Data Input - Option 3'!AO107","v":0},{"$f":"'Data Input - Option 3'!AP107","v":0},{"$f":"'Data Input - Option 3'!AQ107","v":0},{"$f":"'Data Input - Option 3'!AR107","v":0},{"$f":"'Data Input - Option 3'!AS107","v":0},{"$f":"'Data Input - Option 3'!AT107","v":0},{"$f":"'Data Input - Option 3'!AU107","v":0},{"$f":"'Data Input - Option 3'!AV107","v":0},{"$f":"'Data Input - Option 3'!AW107","v":0},{"$f":"'Data Input - Option 3'!AX107","v":0},{"$f":"'Data Input - Option 3'!AY107","v":0},{"$f":"'Data Input - Option 3'!AZ107","v":0},{"$f":"'Data Input - Option 3'!BA107","v":0},{"$f":"'Data Input - Option 3'!BB107","v":0},{"$f":"'Data Input - Option 3'!BC107","v":0},{"$f":"'Data Input - Option 3'!BD107","v":0},{"$f":"'Data Input - Option 3'!BE107","v":0},{"$f":"'Data Input - Option 3'!BF107","v":0},{"$f":"'Data Input - Option 3'!BG107","v":0},{"$f":"'Data Input - Option 3'!BH107","v":0},{"$f":"'Data Input - Option 3'!BI107","v":0},{"$f":"'Data Input - Option 3'!BJ107","v":0},{"$f":"'Data Input - Option 3'!BK107","v":0},{"$f":"'Data Input - Option 3'!BL107","v":0},{"$f":"'Data Input - Option 3'!BM107","v":0},{"$f":"'Data Input - Option 3'!BN107","v":0},{"$f":"'Data Input - Option 3'!BO107","v":0},{"$f":"'Data Input - Option 3'!BP107","v":0},{"$f":"'Data Input - Option 3'!BQ107","v":0},{"$f":"'Data Input - Option 3'!BR107","v":0},{"$f":"'Data Input - Option 3'!BS107","v":0},{"$f":"'Data Input - Option 3'!BT107","v":0},{"$f":"'Data Input - Option 3'!BU107","v":0},{"$f":"'Data Input - Option 3'!BV107","v":0},{"$f":"'Data Input - Option 3'!BW107","v":0},{"$f":"'Data Input - Option 3'!BX107","v":0},{"$f":"'Data Input - Option 3'!BY107","v":0},{"$f":"'Data Input - Option 3'!BZ107","v":0},{"$f":"'Data Input - Option 3'!CA107","v":0},{"$f":"'Data Input - Option 3'!CB107","v":0},{"$f":"'Data Input - Option 3'!CC107","v":0},{"$f":"'Data Input - Option 3'!CD107","v":0},{"$f":"'Data Input - Option 3'!CE107","v":0},{"$f":"'Data Input - Option 3'!CF107","v":0},{"$f":"'Data Input - Option 3'!CG107","v":0},{"$f":"'Data Input - Option 3'!CH107","v":0},{"$f":"'Data Input - Option 3'!CI107","v":0},{"$f":"'Data Input - Option 3'!CJ107","v":0},{"$f":"'Data Input - Option 3'!CK107","v":0},{"$f":"'Data Input - Option 3'!CL107","v":0},{"$f":"'Data Input - Option 3'!CM107","v":0},{"$f":"'Data Input - Option 3'!CN107","v":0},{"$f":"'Data Input - Option 3'!CO107","v":0},{"$f":"'Data Input - Option 3'!CP107","v":0},{"$f":"'Data Input - Option 3'!CQ107","v":0},{"$f":"'Data Input - Option 3'!CR107","v":0},{"$f":"'Data Input - Option 3'!CS107","v":0},{"$f":"'Data Input - Option 3'!CT107","v":0},{"$f":"'Data Input - Option 3'!CU107","v":0},{"$f":"'Data Input - Option 3'!CV107","v":0},{"$f":"'Data Input - Option 3'!CW107","v":0},{"$f":"'Data Input - Option 3'!CX107","v":0},{"$f":"'Data Input - Option 3'!CY107","v":0},{"$f":"'Data Input - Option 3'!CZ107","v":0},{"$f":"'Data Input - Option 3'!DA107","v":0},{"$f":"'Data Input - Option 3'!DB107","v":0},{"$f":"'Data Input - Option 3'!DC107","v":0}]
[null,{"$f":"'Data Input - Option 3'!D108","v":0},"Tonnes pa",{"$f":"'Data Input - Option 3'!H108","v":0},{"$f":"'Data Input - Option 3'!I108","v":0},{"$f":"'Data Input - Option 3'!J108","v":0},{"$f":"'Data Input - Option 3'!K108","v":0},{"$f":"'Data Input - Option 3'!L108","v":0},{"$f":"'Data Input - Option 3'!M108","v":0},{"$f":"'Data Input - Option 3'!N108","v":0},{"$f":"'Data Input - Option 3'!O108","v":0},{"$f":"'Data Input - Option 3'!P108","v":0},{"$f":"'Data Input - Option 3'!Q108","v":0},{"$f":"'Data Input - Option 3'!R108","v":0},{"$f":"'Data Input - Option 3'!S108","v":0},{"$f":"'Data Input - Option 3'!T108","v":0},{"$f":"'Data Input - Option 3'!U108","v":0},{"$f":"'Data Input - Option 3'!V108","v":0},{"$f":"'Data Input - Option 3'!W108","v":0},{"$f":"'Data Input - Option 3'!X108","v":0},{"$f":"'Data Input - Option 3'!Y108","v":0},{"$f":"'Data Input - Option 3'!Z108","v":0},{"$f":"'Data Input - Option 3'!AA108","v":0},{"$f":"'Data Input - Option 3'!AB108","v":0},{"$f":"'Data Input - Option 3'!AC108","v":0},{"$f":"'Data Input - Option 3'!AD108","v":0},{"$f":"'Data Input - Option 3'!AE108","v":0},{"$f":"'Data Input - Option 3'!AF108","v":0},{"$f":"'Data Input - Option 3'!AG108","v":0},{"$f":"'Data Input - Option 3'!AH108","v":0},{"$f":"'Data Input - Option 3'!AI108","v":0},{"$f":"'Data Input - Option 3'!AJ108","v":0},{"$f":"'Data Input - Option 3'!AK108","v":0},{"$f":"'Data Input - Option 3'!AL108","v":0},{"$f":"'Data Input - Option 3'!AM108","v":0},{"$f":"'Data Input - Option 3'!AN108","v":0},{"$f":"'Data Input - Option 3'!AO108","v":0},{"$f":"'Data Input - Option 3'!AP108","v":0},{"$f":"'Data Input - Option 3'!AQ108","v":0},{"$f":"'Data Input - Option 3'!AR108","v":0},{"$f":"'Data Input - Option 3'!AS108","v":0},{"$f":"'Data Input - Option 3'!AT108","v":0},{"$f":"'Data Input - Option 3'!AU108","v":0},{"$f":"'Data Input - Option 3'!AV108","v":0},{"$f":"'Data Input - Option 3'!AW108","v":0},{"$f":"'Data Input - Option 3'!AX108","v":0},{"$f":"'Data Input - Option 3'!AY108","v":0},{"$f":"'Data Input - Option 3'!AZ108","v":0},{"$f":"'Data Input - Option 3'!BA108","v":0},{"$f":"'Data Input - Option 3'!BB108","v":0},{"$f":"'Data Input - Option 3'!BC108","v":0},{"$f":"'Data Input - Option 3'!BD108","v":0},{"$f":"'Data Input - Option 3'!BE108","v":0},{"$f":"'Data Input - Option 3'!BF108","v":0},{"$f":"'Data Input - Option 3'!BG108","v":0},{"$f":"'Data Input - Option 3'!BH108","v":0},{"$f":"'Data Input - Option 3'!BI108","v":0},{"$f":"'Data Input - Option 3'!BJ108","v":0},{"$f":"'Data Input - Option 3'!BK108","v":0},{"$f":"'Data Input - Option 3'!BL108","v":0},{"$f":"'Data Input - Option 3'!BM108","v":0},{"$f":"'Data Input - Option 3'!BN108","v":0},{"$f":"'Data Input - Option 3'!BO108","v":0},{"$f":"'Data Input - Option 3'!BP108","v":0},{"$f":"'Data Input - Option 3'!BQ108","v":0},{"$f":"'Data Input - Option 3'!BR108","v":0},{"$f":"'Data Input - Option 3'!BS108","v":0},{"$f":"'Data Input - Option 3'!BT108","v":0},{"$f":"'Data Input - Option 3'!BU108","v":0},{"$f":"'Data Input - Option 3'!BV108","v":0},{"$f":"'Data Input - Option 3'!BW108","v":0},{"$f":"'Data Input - Option 3'!BX108","v":0},{"$f":"'Data Input - Option 3'!BY108","v":0},{"$f":"'Data Input - Option 3'!BZ108","v":0},{"$f":"'Data Input - Option 3'!CA108","v":0},{"$f":"'Data Input - Option 3'!CB108","v":0},{"$f":"'Data Input - Option 3'!CC108","v":0},{"$f":"'Data Input - Option 3'!CD108","v":0},{"$f":"'Data Input - Option 3'!CE108","v":0},{"$f":"'Data Input - Option 3'!CF108","v":0},{"$f":"'Data Input - Option 3'!CG108","v":0},{"$f":"'Data Input - Option 3'!CH108","v":0},{"$f":"'Data Input - Option 3'!CI108","v":0},{"$f":"'Data Input - Option 3'!CJ108","v":0},{"$f":"'Data Input - Option 3'!CK108","v":0},{"$f":"'Data Input - Option 3'!CL108","v":0},{"$f":"'Data Input - Option 3'!CM108","v":0},{"$f":"'Data Input - Option 3'!CN108","v":0},{"$f":"'Data Input - Option 3'!CO108","v":0},{"$f":"'Data Input - Option 3'!CP108","v":0},{"$f":"'Data Input - Option 3'!CQ108","v":0},{"$f":"'Data Input - Option 3'!CR108","v":0},{"$f":"'Data Input - Option 3'!CS108","v":0},{"$f":"'Data Input - Option 3'!CT108","v":0},{"$f":"'Data Input - Option 3'!CU108","v":0},{"$f":"'Data Input - Option 3'!CV108","v":0},{"$f":"'Data Input - Option 3'!CW108","v":0},{"$f":"'Data Input - Option 3'!CX108","v":0},{"$f":"'Data Input - Option 3'!CY108","v":0},{"$f":"'Data Input - Option 3'!CZ108","v":0},{"$f":"'Data Input - Option 3'!DA108","v":0},{"$f":"'Data Input - Option 3'!DB108","v":0},{"$f":"'Data Input - Option 3'!DC108","v":0}]
[null,{"$f":"'Data Input - Option 3'!D109","v":0},"Tonnes pa",{"$f":"'Data Input - Option 3'!H109","v":0},{"$f":"'Data Input - Option 3'!I109","v":0},{"$f":"'Data Input - Option 3'!J109","v":0},{"$f":"'Data Input - Option 3'!K109","v":0},{"$f":"'Data Input - Option 3'!L109","v":0},{"$f":"'Data Input - Option 3'!M109","v":0},{"$f":"'Data Input - Option 3'!N109","v":0},{"$f":"'Data Input - Option 3'!O109","v":0},{"$f":"'Data Input - Option 3'!P109","v":0},{"$f":"'Data Input - Option 3'!Q109","v":0},{"$f":"'Data Input - Option 3'!R109","v":0},{"$f":"'Data Input - Option 3'!S109","v":0},{"$f":"'Data Input - Option 3'!T109","v":0},{"$f":"'Data Input - Option 3'!U109","v":0},{"$f":"'Data Input - Option 3'!V109","v":0},{"$f":"'Data Input - Option 3'!W109","v":0},{"$f":"'Data Input - Option 3'!X109","v":0},{"$f":"'Data Input - Option 3'!Y109","v":0},{"$f":"'Data Input - Option 3'!Z109","v":0},{"$f":"'Data Input - Option 3'!AA109","v":0},{"$f":"'Data Input - Option 3'!AB109","v":0},{"$f":"'Data Input - Option 3'!AC109","v":0},{"$f":"'Data Input - Option 3'!AD109","v":0},{"$f":"'Data Input - Option 3'!AE109","v":0},{"$f":"'Data Input - Option 3'!AF109","v":0},{"$f":"'Data Input - Option 3'!AG109","v":0},{"$f":"'Data Input - Option 3'!AH109","v":0},{"$f":"'Data Input - Option 3'!AI109","v":0},{"$f":"'Data Input - Option 3'!AJ109","v":0},{"$f":"'Data Input - Option 3'!AK109","v":0},{"$f":"'Data Input - Option 3'!AL109","v":0},{"$f":"'Data Input - Option 3'!AM109","v":0},{"$f":"'Data Input - Option 3'!AN109","v":0},{"$f":"'Data Input - Option 3'!AO109","v":0},{"$f":"'Data Input - Option 3'!AP109","v":0},{"$f":"'Data Input - Option 3'!AQ109","v":0},{"$f":"'Data Input - Option 3'!AR109","v":0},{"$f":"'Data Input - Option 3'!AS109","v":0},{"$f":"'Data Input - Option 3'!AT109","v":0},{"$f":"'Data Input - Option 3'!AU109","v":0},{"$f":"'Data Input - Option 3'!AV109","v":0},{"$f":"'Data Input - Option 3'!AW109","v":0},{"$f":"'Data Input - Option 3'!AX109","v":0},{"$f":"'Data Input - Option 3'!AY109","v":0},{"$f":"'Data Input - Option 3'!AZ109","v":0},{"$f":"'Data Input - Option 3'!BA109","v":0},{"$f":"'Data Input - Option 3'!BB109","v":0},{"$f":"'Data Input - Option 3'!BC109","v":0},{"$f":"'Data Input - Option 3'!BD109","v":0},{"$f":"'Data Input - Option 3'!BE109","v":0},{"$f":"'Data Input - Option 3'!BF109","v":0},{"$f":"'Data Input - Option 3'!BG109","v":0},{"$f":"'Data Input - Option 3'!BH109","v":0},{"$f":"'Data Input - Option 3'!BI109","v":0},{"$f":"'Data Input - Option 3'!BJ109","v":0},{"$f":"'Data Input - Option 3'!BK109","v":0},{"$f":"'Data Input - Option 3'!BL109","v":0},{"$f":"'Data Input - Option 3'!BM109","v":0},{"$f":"'Data Input - Option 3'!BN109","v":0},{"$f":"'Data Input - Option 3'!BO109","v":0},{"$f":"'Data Input - Option 3'!BP109","v":0},{"$f":"'Data Input - Option 3'!BQ109","v":0},{"$f":"'Data Input - Option 3'!BR109","v":0},{"$f":"'Data Input - Option 3'!BS109","v":0},{"$f":"'Data Input - Option 3'!BT109","v":0},{"$f":"'Data Input - Option 3'!BU109","v":0},{"$f":"'Data Input - Option 3'!BV109","v":0},{"$f":"'Data Input - Option 3'!BW109","v":0},{"$f":"'Data Input - Option 3'!BX109","v":0},{"$f":"'Data Input - Option 3'!BY109","v":0},{"$f":"'Data Input - Option 3'!BZ109","v":0},{"$f":"'Data Input - Option 3'!CA109","v":0},{"$f":"'Data Input - Option 3'!CB109","v":0},{"$f":"'Data Input - Option 3'!CC109","v":0},{"$f":"'Data Input - Option 3'!CD109","v":0},{"$f":"'Data Input - Option 3'!CE109","v":0},{"$f":"'Data Input - Option 3'!CF109","v":0},{"$f":"'Data Input - Option 3'!CG109","v":0},{"$f":"'Data Input - Option 3'!CH109","v":0},{"$f":"'Data Input - Option 3'!CI109","v":0},{"$f":"'Data Input - Option 3'!CJ109","v":0},{"$f":"'Data Input - Option 3'!CK109","v":0},{"$f":"'Data Input - Option 3'!CL109","v":0},{"$f":"'Data Input - Option 3'!CM109","v":0},{"$f":"'Data Input - Option 3'!CN109","v":0},{"$f":"'Data Input - Option 3'!CO109","v":0},{"$f":"'Data Input - Option 3'!CP109","v":0},{"$f":"'Data Input - Option 3'!CQ109","v":0},{"$f":"'Data Input - Option 3'!CR109","v":0},{"$f":"'Data Input - Option 3'!CS109","v":0},{"$f":"'Data Input - Option 3'!CT109","v":0},{"$f":"'Data Input - Option 3'!CU109","v":0},{"$f":"'Data Input - Option 3'!CV109","v":0},{"$f":"'Data Input - Option 3'!CW109","v":0},{"$f":"'Data Input - Option 3'!CX109","v":0},{"$f":"'Data Input - Option 3'!CY109","v":0},{"$f":"'Data Input - Option 3'!CZ109","v":0},{"$f":"'Data Input - Option 3'!DA109","v":0},{"$f":"'Data Input - Option 3'!DB109","v":0},{"$f":"'Data Input - Option 3'!DC109","v":0}]
[null,{"$f":"'Data Input - Option 3'!D110","v":0},"Tonnes pa",{"$f":"'Data Input - Option 3'!H110","v":0},{"$f":"'Data Input - Option 3'!I110","v":0},{"$f":"'Data Input - Option 3'!J110","v":0},{"$f":"'Data Input - Option 3'!K110","v":0},{"$f":"'Data Input - Option 3'!L110","v":0},{"$f":"'Data Input - Option 3'!M110","v":0},{"$f":"'Data Input - Option 3'!N110","v":0},{"$f":"'Data Input - Option 3'!O110","v":0},{"$f":"'Data Input - Option 3'!P110","v":0},{"$f":"'Data Input - Option 3'!Q110","v":0},{"$f":"'Data Input - Option 3'!R110","v":0},{"$f":"'Data Input - Option 3'!S110","v":0},{"$f":"'Data Input - Option 3'!T110","v":0},{"$f":"'Data Input - Option 3'!U110","v":0},{"$f":"'Data Input - Option 3'!V110","v":0},{"$f":"'Data Input - Option 3'!W110","v":0},{"$f":"'Data Input - Option 3'!X110","v":0},{"$f":"'Data Input - Option 3'!Y110","v":0},{"$f":"'Data Input - Option 3'!Z110","v":0},{"$f":"'Data Input - Option 3'!AA110","v":0},{"$f":"'Data Input - Option 3'!AB110","v":0},{"$f":"'Data Input - Option 3'!AC110","v":0},{"$f":"'Data Input - Option 3'!AD110","v":0},{"$f":"'Data Input - Option 3'!AE110","v":0},{"$f":"'Data Input - Option 3'!AF110","v":0},{"$f":"'Data Input - Option 3'!AG110","v":0},{"$f":"'Data Input - Option 3'!AH110","v":0},{"$f":"'Data Input - Option 3'!AI110","v":0},{"$f":"'Data Input - Option 3'!AJ110","v":0},{"$f":"'Data Input - Option 3'!AK110","v":0},{"$f":"'Data Input - Option 3'!AL110","v":0},{"$f":"'Data Input - Option 3'!AM110","v":0},{"$f":"'Data Input - Option 3'!AN110","v":0},{"$f":"'Data Input - Option 3'!AO110","v":0},{"$f":"'Data Input - Option 3'!AP110","v":0},{"$f":"'Data Input - Option 3'!AQ110","v":0},{"$f":"'Data Input - Option 3'!AR110","v":0},{"$f":"'Data Input - Option 3'!AS110","v":0},{"$f":"'Data Input - Option 3'!AT110","v":0},{"$f":"'Data Input - Option 3'!AU110","v":0},{"$f":"'Data Input - Option 3'!AV110","v":0},{"$f":"'Data Input - Option 3'!AW110","v":0},{"$f":"'Data Input - Option 3'!AX110","v":0},{"$f":"'Data Input - Option 3'!AY110","v":0},{"$f":"'Data Input - Option 3'!AZ110","v":0},{"$f":"'Data Input - Option 3'!BA110","v":0},{"$f":"'Data Input - Option 3'!BB110","v":0},{"$f":"'Data Input - Option 3'!BC110","v":0},{"$f":"'Data Input - Option 3'!BD110","v":0},{"$f":"'Data Input - Option 3'!BE110","v":0},{"$f":"'Data Input - Option 3'!BF110","v":0},{"$f":"'Data Input - Option 3'!BG110","v":0},{"$f":"'Data Input - Option 3'!BH110","v":0},{"$f":"'Data Input - Option 3'!BI110","v":0},{"$f":"'Data Input - Option 3'!BJ110","v":0},{"$f":"'Data Input - Option 3'!BK110","v":0},{"$f":"'Data Input - Option 3'!BL110","v":0},{"$f":"'Data Input - Option 3'!BM110","v":0},{"$f":"'Data Input - Option 3'!BN110","v":0},{"$f":"'Data Input - Option 3'!BO110","v":0},{"$f":"'Data Input - Option 3'!BP110","v":0},{"$f":"'Data Input - Option 3'!BQ110","v":0},{"$f":"'Data Input - Option 3'!BR110","v":0},{"$f":"'Data Input - Option 3'!BS110","v":0},{"$f":"'Data Input - Option 3'!BT110","v":0},{"$f":"'Data Input - Option 3'!BU110","v":0},{"$f":"'Data Input - Option 3'!BV110","v":0},{"$f":"'Data Input - Option 3'!BW110","v":0},{"$f":"'Data Input - Option 3'!BX110","v":0},{"$f":"'Data Input - Option 3'!BY110","v":0},{"$f":"'Data Input - Option 3'!BZ110","v":0},{"$f":"'Data Input - Option 3'!CA110","v":0},{"$f":"'Data Input - Option 3'!CB110","v":0},{"$f":"'Data Input - Option 3'!CC110","v":0},{"$f":"'Data Input - Option 3'!CD110","v":0},{"$f":"'Data Input - Option 3'!CE110","v":0},{"$f":"'Data Input - Option 3'!CF110","v":0},{"$f":"'Data Input - Option 3'!CG110","v":0},{"$f":"'Data Input - Option 3'!CH110","v":0},{"$f":"'Data Input - Option 3'!CI110","v":0},{"$f":"'Data Input - Option 3'!CJ110","v":0},{"$f":"'Data Input - Option 3'!CK110","v":0},{"$f":"'Data Input - Option 3'!CL110","v":0},{"$f":"'Data Input - Option 3'!CM110","v":0},{"$f":"'Data Input - Option 3'!CN110","v":0},{"$f":"'Data Input - Option 3'!CO110","v":0},{"$f":"'Data Input - Option 3'!CP110","v":0},{"$f":"'Data Input - Option 3'!CQ110","v":0},{"$f":"'Data Input - Option 3'!CR110","v":0},{"$f":"'Data Input - Option 3'!CS110","v":0},{"$f":"'Data Input - Option 3'!CT110","v":0},{"$f":"'Data Input - Option 3'!CU110","v":0},{"$f":"'Data Input - Option 3'!CV110","v":0},{"$f":"'Data Input - Option 3'!CW110","v":0},{"$f":"'Data Input - Option 3'!CX110","v":0},{"$f":"'Data Input - Option 3'!CY110","v":0},{"$f":"'Data Input - Option 3'!CZ110","v":0},{"$f":"'Data Input - Option 3'!DA110","v":0},{"$f":"'Data Input - Option 3'!DB110","v":0},{"$f":"'Data Input - Option 3'!DC110","v":0}]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),D53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),E53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),F53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),G53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),H53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),I53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),J53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":764.81654309459009},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),K53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":749.70618586019725},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),L53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),M53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),N53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),O53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),P53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),R53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),S53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),T53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),U53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),V53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":309.18115571908959},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),W53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),X53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),D54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),E54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),F54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),G54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),H54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),I54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),J54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),K54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),L54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),M54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),N54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),O54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),P54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),R54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),S54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),T54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),U54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),V54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),W54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),X54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),D55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),E55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),F55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),G55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),H55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),I55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),J55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),K55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),L55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),M55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),N55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),O55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),P55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),R55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),S55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),T55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),U55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),V55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),W55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),X55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),D56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),E56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),F56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),G56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),H56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),I56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),J56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),K56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),L56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),M56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),N56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),O56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),P56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),R56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),S56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),T56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),U56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),V56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),W56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),X56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),D57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),E57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),F57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),G57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),H57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),I57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),J57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),K57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),L57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),M57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),N57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),O57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),P57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),R57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),S57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),T57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),U57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),V57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),W57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),X57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),D58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),E58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),F58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),G58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),H58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),I58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),J58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),K58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),L58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),M58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),N58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),O58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),P58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),R58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),S58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),T58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),U58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),V58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),W58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),X58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B61,4)=\"PM10\",LEFT(B62,4)=\"PM10\",LEFT(B63,4)=\"PM10\",LEFT(B64,4)=\"PM10\",LEFT(B65,4)=\"PM10\",LEFT(B66,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D69)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D69)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D69)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D69)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D69)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D69)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D69)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D69)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D69)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D69)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D69)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D69)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D69)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D69)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D69)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D69)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D69)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D69)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D69)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D69)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D69)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D69)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D69)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D69)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D69)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D69)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D69)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D69)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D69)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D69)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D69)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D69)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D69)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D69)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D69)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D69)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D69)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D69)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D69)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D69)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D69)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D69)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D69)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D69)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D69)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D69)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D69)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D69)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D69)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D69)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D69)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D69)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D69)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D69)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D69)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D69)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D69)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D69)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D69)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D69)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D69)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D69)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D69)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D69)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D69)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D69)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D69)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D69)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D69)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D69)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D69)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D69)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D69)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D69)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D69)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D69)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D69)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D69)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D69)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D69)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D69)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D69)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D69)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D69)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D69)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D69)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D69)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D69)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D69)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D69)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D69)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D69)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D69)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D69)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D69)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D69)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D69)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D69)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D69)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D69)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D61:D66)*D70","v":1000.6528084936269},{"$f":"SUM(E61:E66)*E70","v":1020.6658646634995},{"$f":"SUM(F61:F66)*F70","v":1041.0791819567694},{"$f":"SUM(G61:G66)*G70","v":1024.4852243092514},1044.9749287954367,1065.8744273713453,1087.1919159187723,1091.5787034489399,454.21543312454645,463.29974178703742,472.56573662277816,482.01705135523366,491.6573923823384,501.49054022998513,511.52035103458491,521.75075805527649,532.18577321638202,542.8294886807098,553.68607845432393,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ61:AJ66)*AJ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL61:BL66)*BL70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D71*D$7","v":1000.6528084936269},{"$f":"E71*E$7","v":986.1505938777774},{"$f":"F71*F$7","v":971.8585562853458},924.02697513039698,910.63527983865242,897.43766708736746,884.43132408610154,857.97099378583016,344.9364489265501,339.93736995660015,335.01074140650451,330.15551327017835,325.37065075901643,320.65513408134956,316.00795822509815,311.42813274357491,306.91468154439269,302.46664268143064,298.08306814981563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR71*BR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (not associated with fuel use)"]
[null,"Emissions","tCO2e",{"$f":"'Data Input - Option 3'!H117","v":0},{"$f":"'Data Input - Option 3'!I117","v":0},{"$f":"'Data Input - Option 3'!J117","v":0},{"$f":"'Data Input - Option 3'!K117","v":0},{"$f":"'Data Input - Option 3'!L117","v":0},{"$f":"'Data Input - Option 3'!M117","v":0},{"$f":"'Data Input - Option 3'!N117","v":0},{"$f":"'Data Input - Option 3'!O117","v":0},{"$f":"'Data Input - Option 3'!P117","v":0},{"$f":"'Data Input - Option 3'!Q117","v":0},{"$f":"'Data Input - Option 3'!R117","v":0},{"$f":"'Data Input - Option 3'!S117","v":0},{"$f":"'Data Input - Option 3'!T117","v":0},{"$f":"'Data Input - Option 3'!U117","v":0},{"$f":"'Data Input - Option 3'!V117","v":0},{"$f":"'Data Input - Option 3'!W117","v":0},{"$f":"'Data Input - Option 3'!X117","v":0},{"$f":"'Data Input - Option 3'!Y117","v":0},{"$f":"'Data Input - Option 3'!Z117","v":0},{"$f":"'Data Input - Option 3'!AA117","v":0},{"$f":"'Data Input - Option 3'!AB117","v":0},{"$f":"'Data Input - Option 3'!AC117","v":0},{"$f":"'Data Input - Option 3'!AD117","v":0},{"$f":"'Data Input - Option 3'!AE117","v":0},{"$f":"'Data Input - Option 3'!AF117","v":0},{"$f":"'Data Input - Option 3'!AG117","v":0},{"$f":"'Data Input - Option 3'!AH117","v":0},{"$f":"'Data Input - Option 3'!AI117","v":0},{"$f":"'Data Input - Option 3'!AJ117","v":0},{"$f":"'Data Input - Option 3'!AK117","v":0},{"$f":"'Data Input - Option 3'!AL117","v":0},{"$f":"'Data Input - Option 3'!AM117","v":0},{"$f":"'Data Input - Option 3'!AN117","v":0},{"$f":"'Data Input - Option 3'!AO117","v":0},{"$f":"'Data Input - Option 3'!AP117","v":0},{"$f":"'Data Input - Option 3'!AQ117","v":0},{"$f":"'Data Input - Option 3'!AR117","v":0},{"$f":"'Data Input - Option 3'!AS117","v":0},{"$f":"'Data Input - Option 3'!AT117","v":0},{"$f":"'Data Input - Option 3'!AU117","v":0},{"$f":"'Data Input - Option 3'!AV117","v":0},{"$f":"'Data Input - Option 3'!AW117","v":0},{"$f":"'Data Input - Option 3'!AX117","v":0},{"$f":"'Data Input - Option 3'!AY117","v":0},{"$f":"'Data Input - Option 3'!AZ117","v":0},{"$f":"'Data Input - Option 3'!BA117","v":0},{"$f":"'Data Input - Option 3'!BB117","v":0},{"$f":"'Data Input - Option 3'!BC117","v":0},{"$f":"'Data Input - Option 3'!BD117","v":0},{"$f":"'Data Input - Option 3'!BE117","v":0},{"$f":"'Data Input - Option 3'!BF117","v":0},{"$f":"'Data Input - Option 3'!BG117","v":0},{"$f":"'Data Input - Option 3'!BH117","v":0},{"$f":"'Data Input - Option 3'!BI117","v":0},{"$f":"'Data Input - Option 3'!BJ117","v":0},{"$f":"'Data Input - Option 3'!BK117","v":0},{"$f":"'Data Input - Option 3'!BL117","v":0},{"$f":"'Data Input - Option 3'!BM117","v":0},{"$f":"'Data Input - Option 3'!BN117","v":0},{"$f":"'Data Input - Option 3'!BO117","v":0},{"$f":"'Data Input - Option 3'!BP117","v":0},{"$f":"'Data Input - Option 3'!BQ117","v":0},{"$f":"'Data Input - Option 3'!BR117","v":0},{"$f":"'Data Input - Option 3'!BS117","v":0},{"$f":"'Data Input - Option 3'!BT117","v":0},{"$f":"'Data Input - Option 3'!BU117","v":0},{"$f":"'Data Input - Option 3'!BV117","v":0},{"$f":"'Data Input - Option 3'!BW117","v":0},{"$f":"'Data Input - Option 3'!BX117","v":0},{"$f":"'Data Input - Option 3'!BY117","v":0},{"$f":"'Data Input - Option 3'!BZ117","v":0},{"$f":"'Data Input - Option 3'!CA117","v":0},{"$f":"'Data Input - Option 3'!CB117","v":0},{"$f":"'Data Input - Option 3'!CC117","v":0},{"$f":"'Data Input - Option 3'!CD117","v":0},{"$f":"'Data Input - Option 3'!CE117","v":0},{"$f":"'Data Input - Option 3'!CF117","v":0},{"$f":"'Data Input - Option 3'!CG117","v":0},{"$f":"'Data Input - Option 3'!CH117","v":0},{"$f":"'Data Input - Option 3'!CI117","v":0},{"$f":"'Data Input - Option 3'!CJ117","v":0},{"$f":"'Data Input - Option 3'!CK117","v":0},{"$f":"'Data Input - Option 3'!CL117","v":0},{"$f":"'Data Input - Option 3'!CM117","v":0},{"$f":"'Data Input - Option 3'!CN117","v":0},{"$f":"'Data Input - Option 3'!CO117","v":0},{"$f":"'Data Input - Option 3'!CP117","v":0},{"$f":"'Data Input - Option 3'!CQ117","v":0},{"$f":"'Data Input - Option 3'!CR117","v":0},{"$f":"'Data Input - Option 3'!CS117","v":0},{"$f":"'Data Input - Option 3'!CT117","v":0},{"$f":"'Data Input - Option 3'!CU117","v":0},{"$f":"'Data Input - Option 3'!CV117","v":0},{"$f":"'Data Input - Option 3'!CW117","v":0},{"$f":"'Data Input - Option 3'!CX117","v":0},{"$f":"'Data Input - Option 3'!CY117","v":0},{"$f":"'Data Input - Option 3'!CZ117","v":0},{"$f":"'Data Input - Option 3'!DA117","v":0},{"$f":"'Data Input - Option 3'!DB117","v":0},{"$f":"'Data Input - Option 3'!DC117","v":0}]
[null,"Unit value","£000s",{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":277.52427701677743},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":281.75053504241367},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":286.04115232732352},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":290.39710896174978},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":294.81939996116728},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":299.30903549357089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":303.86704111022425},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":308.49445797992308},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":313.19234312682551},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":317.96176967190405},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":322.80382707807519},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":327.71962139906111},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":332.71027553204169},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":337.77692947415403},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":342.92074058289751},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":348.14288384050508},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":353.44455212234016},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":358.82695646938089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":364.20936081642157},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":369.6725012286679},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":375.21758874709786},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":380.84585257830429},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":386.55854036697883},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":392.35691847248347},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":398.2422722495707},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":404.21590633331419},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":410.27914492831383},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":416.43333210223847},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":422.67983208377206},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":429.02002956502855},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":435.45533000850395},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":441.98715995863148},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":448.61696735801092},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":455.34622186838101},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":462.17641519640665},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":469.10906142435272},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":476.14569734571796},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":483.28788280590368},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":490.5372010479922},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":497.89525906371205},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":505.36368794966768},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":512.94414326891263},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":520.6383054179463},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option3!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0}]
[null,"Total value","£000s",{"$f":"IFERROR(D75*D76,0)","v":0},{"$f":"IFERROR(E75*E76,0)","v":0},{"$f":"IFERROR(F75*F76,0)","v":0},{"$f":"IFERROR(G75*G76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BS75*BS76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (associated with fuel use)"]
[null,"Elec","tCO2e",{"$f":"'Data Input - Option 3'!H120","v":0},{"$f":"'Data Input - Option 3'!I120","v":0},{"$f":"'Data Input - Option 3'!J120","v":0},{"$f":"'Data Input - Option 3'!K120","v":0},{"$f":"'Data Input - Option 3'!L120","v":0},{"$f":"'Data Input - Option 3'!M120","v":0},{"$f":"'Data Input - Option 3'!N120","v":0},{"$f":"'Data Input - Option 3'!O120","v":0},{"$f":"'Data Input - Option 3'!P120","v":0},{"$f":"'Data Input - Option 3'!Q120","v":0},{"$f":"'Data Input - Option 3'!R120","v":0},{"$f":"'Data Input - Option 3'!S120","v":0},{"$f":"'Data Input - Option 3'!T120","v":0},{"$f":"'Data Input - Option 3'!U120","v":0},{"$f":"'Data Input - Option 3'!V120","v":0},{"$f":"'Data Input - Option 3'!W120","v":0},{"$f":"'Data Input - Option 3'!X120","v":0},{"$f":"'Data Input - Option 3'!Y120","v":0},{"$f":"'Data Input - Option 3'!Z120","v":0},{"$f":"'Data Input - Option 3'!AA120","v":0},{"$f":"'Data Input - Option 3'!AB120","v":0},{"$f":"'Data Input - Option 3'!AC120","v":0},{"$f":"'Data Input - Option 3'!AD120","v":0},{"$f":"'Data Input - Option 3'!AE120","v":0},{"$f":"'Data Input - Option 3'!AF120","v":0},{"$f":"'Data Input - Option 3'!AG120","v":0},{"$f":"'Data Input - Option 3'!AH120","v":0},{"$f":"'Data Input - Option 3'!AI120","v":0},{"$f":"'Data Input - Option 3'!AJ120","v":0},{"$f":"'Data Input - Option 3'!AK120","v":0},{"$f":"'Data Input - Option 3'!AL120","v":0},{"$f":"'Data Input - Option 3'!AM120","v":0},{"$f":"'Data Input - Option 3'!AN120","v":0},{"$f":"'Data Input - Option 3'!AO120","v":0},{"$f":"'Data Input - Option 3'!AP120","v":0},{"$f":"'Data Input - Option 3'!AQ120","v":0},{"$f":"'Data Input - Option 3'!AR120","v":0},{"$f":"'Data Input - Option 3'!AS120","v":0},{"$f":"'Data Input - Option 3'!AT120","v":0},{"$f":"'Data Input - Option 3'!AU120","v":0},{"$f":"'Data Input - Option 3'!AV120","v":0},{"$f":"'Data Input - Option 3'!AW120","v":0},{"$f":"'Data Input - Option 3'!AX120","v":0},{"$f":"'Data Input - Option 3'!AY120","v":0},{"$f":"'Data Input - Option 3'!AZ120","v":0},{"$f":"'Data Input - Option 3'!BA120","v":0},{"$f":"'Data Input - Option 3'!BB120","v":0},{"$f":"'Data Input - Option 3'!BC120","v":0},{"$f":"'Data Input - Option 3'!BD120","v":0},{"$f":"'Data Input - Option 3'!BE120","v":0},{"$f":"'Data Input - Option 3'!BF120","v":0},{"$f":"'Data Input - Option 3'!BG120","v":0},{"$f":"'Data Input - Option 3'!BH120","v":0},{"$f":"'Data Input - Option 3'!BI120","v":0},{"$f":"'Data Input - Option 3'!BJ120","v":0},{"$f":"'Data Input - Option 3'!BK120","v":0},{"$f":"'Data Input - Option 3'!BL120","v":0},{"$f":"'Data Input - Option 3'!BM120","v":0},{"$f":"'Data Input - Option 3'!BN120","v":0},{"$f":"'Data Input - Option 3'!BO120","v":0},{"$f":"'Data Input - Option 3'!BP120","v":0},{"$f":"'Data Input - Option 3'!BQ120","v":0},{"$f":"'Data Input - Option 3'!BR120","v":0},{"$f":"'Data Input - Option 3'!BS120","v":0},{"$f":"'Data Input - Option 3'!BT120","v":0},{"$f":"'Data Input - Option 3'!BU120","v":0},{"$f":"'Data Input - Option 3'!BV120","v":0},{"$f":"'Data Input - Option 3'!BW120","v":0},{"$f":"'Data Input - Option 3'!BX120","v":0},{"$f":"'Data Input - Option 3'!BY120","v":0},{"$f":"'Data Input - Option 3'!BZ120","v":0},{"$f":"'Data Input - Option 3'!CA120","v":0},{"$f":"'Data Input - Option 3'!CB120","v":0},{"$f":"'Data Input - Option 3'!CC120","v":0},{"$f":"'Data Input - Option 3'!CD120","v":0},{"$f":"'Data Input - Option 3'!CE120","v":0},{"$f":"'Data Input - Option 3'!CF120","v":0},{"$f":"'Data Input - Option 3'!CG120","v":0},{"$f":"'Data Input - Option 3'!CH120","v":0},{"$f":"'Data Input - Option 3'!CI120","v":0},{"$f":"'Data Input - Option 3'!CJ120","v":0},{"$f":"'Data Input - Option 3'!CK120","v":0},{"$f":"'Data Input - Option 3'!CL120","v":0},{"$f":"'Data Input - Option 3'!CM120","v":0},{"$f":"'Data Input - Option 3'!CN120","v":0},{"$f":"'Data Input - Option 3'!CO120","v":0},{"$f":"'Data Input - Option 3'!CP120","v":0},{"$f":"'Data Input - Option 3'!CQ120","v":0},{"$f":"'Data Input - Option 3'!CR120","v":0},{"$f":"'Data Input - Option 3'!CS120","v":0},{"$f":"'Data Input - Option 3'!CT120","v":0},{"$f":"'Data Input - Option 3'!CU120","v":0},{"$f":"'Data Input - Option 3'!CV120","v":0},{"$f":"'Data Input - Option 3'!CW120","v":0},{"$f":"'Data Input - Option 3'!CX120","v":0},{"$f":"'Data Input - Option 3'!CY120","v":0},{"$f":"'Data Input - Option 3'!CZ120","v":0},{"$f":"'Data Input - Option 3'!DA120","v":0},{"$f":"'Data Input - Option 3'!DB120","v":0},{"$f":"'Data Input - Option 3'!DC120","v":0}]
[null,"Non-elec","tCO2e",{"$f":"'Data Input - Option 3'!H128-'Data Input - Option 3'!H120","v":0},{"$f":"'Data Input - Option 3'!I128-'Data Input - Option 3'!I120","v":0},{"$f":"'Data Input - Option 3'!J128-'Data Input - Option 3'!J120","v":0},{"$f":"'Data Input - Option 3'!K128-'Data Input - Option 3'!K120","v":0},{"$f":"'Data Input - Option 3'!L128-'Data Input - Option 3'!L120","v":0},{"$f":"'Data Input - Option 3'!M128-'Data Input - Option 3'!M120","v":0},{"$f":"'Data Input - Option 3'!N128-'Data Input - Option 3'!N120","v":0},{"$f":"'Data Input - Option 3'!O128-'Data Input - Option 3'!O120","v":0},{"$f":"'Data Input - Option 3'!P128-'Data Input - Option 3'!P120","v":0},{"$f":"'Data Input - Option 3'!Q128-'Data Input - Option 3'!Q120","v":0},{"$f":"'Data Input - Option 3'!R128-'Data Input - Option 3'!R120","v":0},{"$f":"'Data Input - Option 3'!S128-'Data Input - Option 3'!S120","v":0},{"$f":"'Data Input - Option 3'!T128-'Data Input - Option 3'!T120","v":0},{"$f":"'Data Input - Option 3'!U128-'Data Input - Option 3'!U120","v":0},{"$f":"'Data Input - Option 3'!V128-'Data Input - Option 3'!V120","v":0},{"$f":"'Data Input - Option 3'!W128-'Data Input - Option 3'!W120","v":0},{"$f":"'Data Input - Option 3'!X128-'Data Input - Option 3'!X120","v":0},{"$f":"'Data Input - Option 3'!Y128-'Data Input - Option 3'!Y120","v":0},{"$f":"'Data Input - Option 3'!Z128-'Data Input - Option 3'!Z120","v":0},{"$f":"'Data Input - Option 3'!AA128-'Data Input - Option 3'!AA120","v":0},{"$f":"'Data Input - Option 3'!AB128-'Data Input - Option 3'!AB120","v":0},{"$f":"'Data Input - Option 3'!AC128-'Data Input - Option 3'!AC120","v":0},{"$f":"'Data Input - Option 3'!AD128-'Data Input - Option 3'!AD120","v":0},{"$f":"'Data Input - Option 3'!AE128-'Data Input - Option 3'!AE120","v":0},{"$f":"'Data Input - Option 3'!AF128-'Data Input - Option 3'!AF120","v":0},{"$f":"'Data Input - Option 3'!AG128-'Data Input - Option 3'!AG120","v":0},{"$f":"'Data Input - Option 3'!AH128-'Data Input - Option 3'!AH120","v":0},{"$f":"'Data Input - Option 3'!AI128-'Data Input - Option 3'!AI120","v":0},{"$f":"'Data Input - Option 3'!AJ128-'Data Input - Option 3'!AJ120","v":0},{"$f":"'Data Input - Option 3'!AK128-'Data Input - Option 3'!AK120","v":0},{"$f":"'Data Input - Option 3'!AL128-'Data Input - Option 3'!AL120","v":0},{"$f":"'Data Input - Option 3'!AM128-'Data Input - Option 3'!AM120","v":0},{"$f":"'Data Input - Option 3'!AN128-'Data Input - Option 3'!AN120","v":0},{"$f":"'Data Input - Option 3'!AO128-'Data Input - Option 3'!AO120","v":0},{"$f":"'Data Input - Option 3'!AP128-'Data Input - Option 3'!AP120","v":0},{"$f":"'Data Input - Option 3'!AQ128-'Data Input - Option 3'!AQ120","v":0},{"$f":"'Data Input - Option 3'!AR128-'Data Input - Option 3'!AR120","v":0},{"$f":"'Data Input - Option 3'!AS128-'Data Input - Option 3'!AS120","v":0},{"$f":"'Data Input - Option 3'!AT128-'Data Input - Option 3'!AT120","v":0},{"$f":"'Data Input - Option 3'!AU128-'Data Input - Option 3'!AU120","v":0},{"$f":"'Data Input - Option 3'!AV128-'Data Input - Option 3'!AV120","v":0},{"$f":"'Data Input - Option 3'!AW128-'Data Input - Option 3'!AW120","v":0},{"$f":"'Data Input - Option 3'!AX128-'Data Input - Option 3'!AX120","v":0},{"$f":"'Data Input - Option 3'!AY128-'Data Input - Option 3'!AY120","v":0},{"$f":"'Data Input - Option 3'!AZ128-'Data Input - Option 3'!AZ120","v":0},{"$f":"'Data Input - Option 3'!BA128-'Data Input - Option 3'!BA120","v":0},{"$f":"'Data Input - Option 3'!BB128-'Data Input - Option 3'!BB120","v":0},{"$f":"'Data Input - Option 3'!BC128-'Data Input - Option 3'!BC120","v":0},{"$f":"'Data Input - Option 3'!BD128-'Data Input - Option 3'!BD120","v":0},{"$f":"'Data Input - Option 3'!BE128-'Data Input - Option 3'!BE120","v":0},{"$f":"'Data Input - Option 3'!BF128-'Data Input - Option 3'!BF120","v":0},{"$f":"'Data Input - Option 3'!BG128-'Data Input - Option 3'!BG120","v":0},{"$f":"'Data Input - Option 3'!BH128-'Data Input - Option 3'!BH120","v":0},{"$f":"'Data Input - Option 3'!BI128-'Data Input - Option 3'!BI120","v":0},{"$f":"'Data Input - Option 3'!BJ128-'Data Input - Option 3'!BJ120","v":0},{"$f":"'Data Input - Option 3'!BK128-'Data Input - Option 3'!BK120","v":0},{"$f":"'Data Input - Option 3'!BL128-'Data Input - Option 3'!BL120","v":0},{"$f":"'Data Input - Option 3'!BM128-'Data Input - Option 3'!BM120","v":0},{"$f":"'Data Input - Option 3'!BN128-'Data Input - Option 3'!BN120","v":0},{"$f":"'Data Input - Option 3'!BO128-'Data Input - Option 3'!BO120","v":0},{"$f":"'Data Input - Option 3'!BP128-'Data Input - Option 3'!BP120","v":0},{"$f":"'Data Input - Option 3'!BQ128-'Data Input - Option 3'!BQ120","v":0},{"$f":"'Data Input - Option 3'!BR128-'Data Input - Option 3'!BR120","v":0},{"$f":"'Data Input - Option 3'!BS128-'Data Input - Option 3'!BS120","v":0},{"$f":"'Data Input - Option 3'!BT128-'Data Input - Option 3'!BT120","v":0},{"$f":"'Data Input - Option 3'!BU128-'Data Input - Option 3'!BU120","v":0},{"$f":"'Data Input - Option 3'!BV128-'Data Input - Option 3'!BV120","v":0},{"$f":"'Data Input - Option 3'!BW128-'Data Input - Option 3'!BW120","v":0},{"$f":"'Data Input - Option 3'!BX128-'Data Input - Option 3'!BX120","v":0},{"$f":"'Data Input - Option 3'!BY128-'Data Input - Option 3'!BY120","v":0},{"$f":"'Data Input - Option 3'!BZ128-'Data Input - Option 3'!BZ120","v":0},{"$f":"'Data Input - Option 3'!CA128-'Data Input - Option 3'!CA120","v":0},{"$f":"'Data Input - Option 3'!CB128-'Data Input - Option 3'!CB120","v":0},{"$f":"'Data Input - Option 3'!CC128-'Data Input - Option 3'!CC120","v":0},{"$f":"'Data Input - Option 3'!CD128-'Data Input - Option 3'!CD120","v":0},{"$f":"'Data Input - Option 3'!CE128-'Data Input - Option 3'!CE120","v":0},{"$f":"'Data Input - Option 3'!CF128-'Data Input - Option 3'!CF120","v":0},{"$f":"'Data Input - Option 3'!CG128-'Data Input - Option 3'!CG120","v":0},{"$f":"'Data Input - Option 3'!CH128-'Data Input - Option 3'!CH120","v":0},{"$f":"'Data Input - Option 3'!CI128-'Data Input - Option 3'!CI120","v":0},{"$f":"'Data Input - Option 3'!CJ128-'Data Input - Option 3'!CJ120","v":0},{"$f":"'Data Input - Option 3'!CK128-'Data Input - Option 3'!CK120","v":0},{"$f":"'Data Input - Option 3'!CL128-'Data Input - Option 3'!CL120","v":0},{"$f":"'Data Input - Option 3'!CM128-'Data Input - Option 3'!CM120","v":0},{"$f":"'Data Input - Option 3'!CN128-'Data Input - Option 3'!CN120","v":0},{"$f":"'Data Input - Option 3'!CO128-'Data Input - Option 3'!CO120","v":0},{"$f":"'Data Input - Option 3'!CP128-'Data Input - Option 3'!CP120","v":0},{"$f":"'Data Input - Option 3'!CQ128-'Data Input - Option 3'!CQ120","v":0},{"$f":"'Data Input - Option 3'!CR128-'Data Input - Option 3'!CR120","v":0},{"$f":"'Data Input - Option 3'!CS128-'Data Input - Option 3'!CS120","v":0},{"$f":"'Data Input - Option 3'!CT128-'Data Input - Option 3'!CT120","v":0},{"$f":"'Data Input - Option 3'!CU128-'Data Input - Option 3'!CU120","v":0},{"$f":"'Data Input - Option 3'!CV128-'Data Input - Option 3'!CV120","v":0},{"$f":"'Data Input - Option 3'!CW128-'Data Input - Option 3'!CW120","v":0},{"$f":"'Data Input - Option 3'!CX128-'Data Input - Option 3'!CX120","v":0},{"$f":"'Data Input - Option 3'!CY128-'Data Input - Option 3'!CY120","v":0},{"$f":"'Data Input - Option 3'!CZ128-'Data Input - Option 3'!CZ120","v":0},{"$f":"'Data Input - Option 3'!DA128-'Data Input - Option 3'!DA120","v":0},{"$f":"'Data Input - Option 3'!DB128-'Data Input - Option 3'!DB120","v":0},{"$f":"'Data Input - Option 3'!DC128-'Data Input - Option 3'!DC120","v":0}]
[null,"Value elec","£000s",{"$f":"HLOOKUP(Calc_Option3!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":277.52427701677743},{"$f":"HLOOKUP(Calc_Option3!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":281.75053504241367},{"$f":"HLOOKUP(Calc_Option3!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":286.04115232732352},{"$f":"HLOOKUP(Calc_Option3!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":290.39710896174978},{"$f":"HLOOKUP(Calc_Option3!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":294.81939996116728},{"$f":"HLOOKUP(Calc_Option3!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":299.30903549357089},{"$f":"HLOOKUP(Calc_Option3!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":303.86704111022425},{"$f":"HLOOKUP(Calc_Option3!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":308.49445797992308},{"$f":"HLOOKUP(Calc_Option3!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":313.19234312682551},{"$f":"HLOOKUP(Calc_Option3!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":317.96176967190405},{"$f":"HLOOKUP(Calc_Option3!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":322.80382707807519},{"$f":"HLOOKUP(Calc_Option3!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":327.71962139906111},{"$f":"HLOOKUP(Calc_Option3!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":332.71027553204169},{"$f":"HLOOKUP(Calc_Option3!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":337.77692947415403},{"$f":"HLOOKUP(Calc_Option3!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":342.92074058289751},{"$f":"HLOOKUP(Calc_Option3!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":348.14288384050508},{"$f":"HLOOKUP(Calc_Option3!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":353.44455212234016},{"$f":"HLOOKUP(Calc_Option3!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":358.82695646938089},{"$f":"HLOOKUP(Calc_Option3!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":364.20936081642157},{"$f":"HLOOKUP(Calc_Option3!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":369.6725012286679},{"$f":"HLOOKUP(Calc_Option3!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":375.21758874709786},{"$f":"HLOOKUP(Calc_Option3!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":380.84585257830429},{"$f":"HLOOKUP(Calc_Option3!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":386.55854036697883},{"$f":"HLOOKUP(Calc_Option3!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":392.35691847248347},{"$f":"HLOOKUP(Calc_Option3!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":398.2422722495707},{"$f":"HLOOKUP(Calc_Option3!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":404.21590633331419},{"$f":"HLOOKUP(Calc_Option3!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":410.27914492831383},{"$f":"HLOOKUP(Calc_Option3!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":416.43333210223847},{"$f":"HLOOKUP(Calc_Option3!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":422.67983208377206},{"$f":"HLOOKUP(Calc_Option3!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":429.02002956502855},{"$f":"HLOOKUP(Calc_Option3!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":435.45533000850395},{"$f":"HLOOKUP(Calc_Option3!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":441.98715995863148},{"$f":"HLOOKUP(Calc_Option3!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":448.61696735801092},{"$f":"HLOOKUP(Calc_Option3!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":455.34622186838101},{"$f":"HLOOKUP(Calc_Option3!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":462.17641519640665},{"$f":"HLOOKUP(Calc_Option3!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":469.10906142435272},{"$f":"HLOOKUP(Calc_Option3!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":476.14569734571796},{"$f":"HLOOKUP(Calc_Option3!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":483.28788280590368},{"$f":"HLOOKUP(Calc_Option3!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":490.5372010479922},{"$f":"HLOOKUP(Calc_Option3!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":497.89525906371205},{"$f":"HLOOKUP(Calc_Option3!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":505.36368794966768},{"$f":"HLOOKUP(Calc_Option3!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":512.94414326891263},{"$f":"HLOOKUP(Calc_Option3!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":520.6383054179463},{"$f":"HLOOKUP(Calc_Option3!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option3!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"Value non-elec","£000s",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":277.52427701677743},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":281.75053504241367},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":286.04115232732352},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":290.39710896174978},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":294.81939996116728},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":299.30903549357089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":303.86704111022425},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":308.49445797992308},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":313.19234312682551},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":317.96176967190405},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":322.80382707807519},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":327.71962139906111},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":332.71027553204169},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":337.77692947415403},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":342.92074058289751},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":348.14288384050508},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":353.44455212234016},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":358.82695646938089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":364.20936081642157},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":369.6725012286679},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":375.21758874709786},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":380.84585257830429},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":386.55854036697883},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":392.35691847248347},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":398.2422722495707},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":404.21590633331419},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":410.27914492831383},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":416.43333210223847},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":422.67983208377206},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":429.02002956502855},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":435.45533000850395},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":441.98715995863148},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":448.61696735801092},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":455.34622186838101},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":462.17641519640665},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":469.10906142435272},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":476.14569734571796},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":483.28788280590368},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":490.5372010479922},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":497.89525906371205},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":505.36368794966768},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":512.94414326891263},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":520.6383054179463},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option3!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option3!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}}]
[null,"Total value elec","£000s",{"$f":"IFERROR(D80*D82,0)","v":0},{"$f":"IFERROR(E80*E82,0)","v":0},{"$f":"IFERROR(F80*F82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BR80*BR82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total value non-elec","£000s",{"$f":"IFERROR(D81*D83,0)","v":0},{"$f":"IFERROR(E81*E83,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted total GHG","£000s",{"$f":"SUM(D84:D85,D77)*D$7/1000","v":0},{"$f":"SUM(E84:E85,E77)*E$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ84:BQ85,BQ77)*BQ$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SENSITIVITY ANALYSIS"]
[]
[null,"Low values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - Option 3'!H84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!I84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!J84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!K84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!L84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!M84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!N84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!O84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!P84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!R84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!S84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!T84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!U84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!V84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!W84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!X84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!AZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - Option 3'!H85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!I85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!J85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!K85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!L85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!M85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!N85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!O85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!P85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!R85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!S85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!T85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!U85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!V85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!W85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!X85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!AZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - Option 3'!H86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!I86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!J86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!K86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!L86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!M86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!N86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!O86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!P86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!R86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!S86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!T86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!U86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!V86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!W86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!X86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!AZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - Option 3'!H87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!I87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!J87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!K87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!L87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!M87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!N87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!O87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!P87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!R87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!S87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!T87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!U87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!V87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!W87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!X87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!AZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - Option 3'!H88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!I88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!J88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!K88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!L88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!M88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!N88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!O88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!P88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!R88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!S88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!T88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!U88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!V88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!W88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!X88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!AZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - Option 3'!H89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!I89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!J89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!K89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!L89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!M89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!N89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!O89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!P89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!R89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!S89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!T89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!U89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!V89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!W89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!X89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!AZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!BZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!CZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 3'!DC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D94:D99)*D$7","v":0},{"$f":"SUM(E94:E99)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL94:BL99)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B61","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),D53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),E53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),F53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),G53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),H53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),I53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),J53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":96.222860535439494},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),K53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":94.321800980787813},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),L53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),M53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),N53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),O53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),P53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),R53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),S53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),T53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),U53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),V53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.898603195177671},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),W53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),X53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),D54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),E54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),F54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),G54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),H54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),I54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),J54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),K54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),L54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),M54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),N54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),O54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),P54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),R54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),S54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),T54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),U54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),V54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),W54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),X54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),D55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),E55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),F55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),G55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),H55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),I55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),J55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),K55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),L55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),M55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),N55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),O55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),P55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),R55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),S55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),T55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),U55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),V55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),W55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),X55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),D56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),E56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),F56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),G56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),H56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),I56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),J56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),K56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),L56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),M56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),N56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),O56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),P56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),R56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),S56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),T56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),U56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),V56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),W56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),X56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),D57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),E57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),F57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),G57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),H57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),I57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),J57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),K57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),L57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),M57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),N57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),O57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),P57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),R57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),S57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),T57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),U57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),V57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),W57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),X57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),D58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),E58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),F58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),G58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),H58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),I58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),J58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),K58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),L58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),M58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),N58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),O58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),P58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),R58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),S58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),T58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),U58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),V58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),W58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),X58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B104,4)=\"PM10\",LEFT(B105,4)=\"PM10\",LEFT(B106,4)=\"PM10\",LEFT(B107,4)=\"PM10\",LEFT(B108,4)=\"PM10\",LEFT(B109,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D112)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D112)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D112)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D112)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D112)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D112)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D112)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D112)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D112)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D112)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D112)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D112)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D112)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D112)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D112)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D112)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D112)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D112)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D112)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D112)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D112)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D112)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D112)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D112)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D112)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D112)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D112)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D112)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D112)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D112)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D112)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D112)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D112)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D112)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D112)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D112)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D112)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D112)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D112)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D112)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D112)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D112)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D112)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D112)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D112)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D112)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D112)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D112)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D112)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D112)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D112)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D112)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D112)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D112)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D112)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D112)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D112)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D112)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D112)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D112)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D112)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D112)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D112)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D112)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D112)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D112)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D112)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D112)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D112)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D112)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D112)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D112)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D112)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D112)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D112)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D112)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D112)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D112)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D112)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D112)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D112)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D112)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D112)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D112)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D112)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D112)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D112)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D112)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D112)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D112)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D112)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D112)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D112)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D112)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D112)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D112)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D112)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D112)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D112)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D112)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D104:D109)*D113","v":139.16432081991789},{"$f":"SUM(E104:E109)*E113","v":141.94760723631626},{"$f":"SUM(F104:F109)*F113","v":144.78655938104257},142.97497815029388,145.83447771329978,148.75116726756576,151.72619061291709,152.57699456139929,63.229809146041887,64.494405328962728,65.784293435541983,67.099979304252813,68.441978890337879,69.810818468144632,71.207034837507535,72.631175534257665,74.083799044942822,75.565475025841693,77.076784526358509,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ104:AJ109)*AJ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL104:BL109)*BL113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D114*D$7","v":139.16432081991789},{"$f":"E114*E$7","v":137.14744660513648},{"$f":"F114*F$7","v":135.15980245143885},{"$f":"G114*G$7","v":128.95523863570244},127.08632213373576,125.24449137817437,123.42935382196897,119.92413853356409,48.017447762852186,47.321542722810854,46.635723263059973,45.959843215769247,45.293758531482744,44.637327248417783,43.990409462208838,43.352867296089855,42.724564871508854,42.105368279168154,41.495145550484551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS114*BS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!D$75,0)","v":0},{"$f":"E80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!E$75,0)","v":0},{"$f":"F80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!F$75,0)","v":0},{"$f":"G80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!G$75,0)","v":0},{"$f":"H80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!H$75,0)","v":0},{"$f":"I80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!I$75,0)","v":0},{"$f":"J80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!J$75,0)","v":0},{"$f":"K80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!K$75,0)","v":0},{"$f":"L80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!L$75,0)","v":0},{"$f":"M80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!M$75,0)","v":0},{"$f":"N80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!N$75,0)","v":0},{"$f":"O80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!O$75,0)","v":0},{"$f":"P80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!P$75,0)","v":0},{"$f":"Q80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!Q$75,0)","v":0},{"$f":"R80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!R$75,0)","v":0},{"$f":"S80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!S$75,0)","v":0},{"$f":"T80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!T$75,0)","v":0},{"$f":"U80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!U$75,0)","v":0},{"$f":"V80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!V$75,0)","v":0},{"$f":"W80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!W$75,0)","v":0},{"$f":"X80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!X$75,0)","v":0},{"$f":"Y80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!Y$75,0)","v":0},{"$f":"Z80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!Z$75,0)","v":0},{"$f":"AA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AA$75,0)","v":0},{"$f":"AB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AB$75,0)","v":0},{"$f":"AC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AC$75,0)","v":0},{"$f":"AD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AD$75,0)","v":0},{"$f":"AE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AE$75,0)","v":0},{"$f":"AF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AF$75,0)","v":0},{"$f":"AG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AG$75,0)","v":0},{"$f":"AH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AH$75,0)","v":0},{"$f":"AI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AI$75,0)","v":0},{"$f":"AJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AJ$75,0)","v":0},{"$f":"AK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AK$75,0)","v":0},{"$f":"AL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AL$75,0)","v":0},{"$f":"AM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AM$75,0)","v":0},{"$f":"AN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AN$75,0)","v":0},{"$f":"AO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AO$75,0)","v":0},{"$f":"AP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AP$75,0)","v":0},{"$f":"AQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AQ$75,0)","v":0},{"$f":"AR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AR$75,0)","v":0},{"$f":"AS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AS$75,0)","v":0},{"$f":"AT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AT$75,0)","v":0},{"$f":"AU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AU$75,0)","v":0},{"$f":"AV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AV$75,0)","v":0},{"$f":"AW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AW$75,0)","v":0},{"$f":"AX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AX$75,0)","v":0},{"$f":"AY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AY$75,0)","v":0},{"$f":"AZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AZ$75,0)","v":0},{"$f":"BA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BA$75,0)","v":0},{"$f":"BB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BB$75,0)","v":0},{"$f":"BC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BC$75,0)","v":0},{"$f":"BD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BD$75,0)","v":0},{"$f":"BE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BE$75,0)","v":0},{"$f":"BF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BF$75,0)","v":0},{"$f":"BG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BG$75,0)","v":0},{"$f":"BH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BH$75,0)","v":0},{"$f":"BI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BI$75,0)","v":0},{"$f":"BJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BJ$75,0)","v":0},{"$f":"BK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BK$75,0)","v":0},{"$f":"BL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BL$75,0)","v":0},{"$f":"BM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BM$75,0)","v":0},{"$f":"BN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BN$75,0)","v":0},{"$f":"BO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BO$75,0)","v":0},{"$f":"BP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BP$75,0)","v":0},{"$f":"BQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BQ$75,0)","v":0},{"$f":"BR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BR$75,0)","v":0},{"$f":"BS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BS$75,0)","v":0},{"$f":"BT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BT$75,0)","v":0},{"$f":"BU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BU$75,0)","v":0},{"$f":"BV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BV$75,0)","v":0},{"$f":"BW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BW$75,0)","v":0},{"$f":"BX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BX$75,0)","v":0},{"$f":"BY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BY$75,0)","v":0},{"$f":"BZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BZ$75,0)","v":0},{"$f":"CA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CA$75,0)","v":0},{"$f":"CB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CB$75,0)","v":0},{"$f":"CC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CC$75,0)","v":0},{"$f":"CD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CD$75,0)","v":0},{"$f":"CE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CE$75,0)","v":0},{"$f":"CF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CF$75,0)","v":0},{"$f":"CG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CG$75,0)","v":0},{"$f":"CH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CH$75,0)","v":0},{"$f":"CI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CI$75,0)","v":0},{"$f":"CJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CJ$75,0)","v":0},{"$f":"CK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CK$75,0)","v":0},{"$f":"CL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CL$75,0)","v":0},{"$f":"CM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CM$75,0)","v":0},{"$f":"CN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CN$75,0)","v":0},{"$f":"CO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CO$75,0)","v":0},{"$f":"CP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CP$75,0)","v":0},{"$f":"CQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CQ$75,0)","v":0},{"$f":"CR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CR$75,0)","v":0},{"$f":"CS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CS$75,0)","v":0},{"$f":"CT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CT$75,0)","v":0},{"$f":"CU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CU$75,0)","v":0},{"$f":"CV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CV$75,0)","v":0},{"$f":"CW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CW$75,0)","v":0},{"$f":"CX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CX$75,0)","v":0},{"$f":"CY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CY$75)","v":0}]
[null,"Value TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option3!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total NON-TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option3!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D118*D120)+(D119*D121)*D$7","v":0},{"$f":"(E118*E120)+(E119*E121)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ118*BQ120)+(BQ119*BQ121)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"High values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - Option 3'!H84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!I84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!J84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!K84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!L84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!M84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!N84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!O84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!P84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!R84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!S84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!T84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!U84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!V84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!W84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!X84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - Option 3'!H85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!I85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!J85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!K85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!L85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!M85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!N85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!O85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!P85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!R85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!S85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!T85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!U85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!V85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!W85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!X85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - Option 3'!H86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!I86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!J86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!K86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!L86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!M86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!N86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!O86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!P86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!R86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!S86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!T86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!U86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!V86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!W86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!X86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - Option 3'!H87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!I87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!J87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!K87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!L87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!M87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!N87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!O87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!P87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!R87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!S87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!T87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!U87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!V87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!W87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!X87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - Option 3'!H88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!I88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!J88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!K88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!L88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!M88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!N88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!O88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!P88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!R88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!S88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!T88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!U88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!V88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!W88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!X88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - Option 3'!H89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!I89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!J89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!K89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!L89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!M89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!N89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!O89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!P89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Q89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!R89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!S89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!T89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!U89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!V89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!W89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!X89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Y89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!Z89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!AZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!BZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!CZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 3'!DC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option3!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D128:D133)*D$7","v":0},{"$f":"SUM(E128:E133)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL128:BL133)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),D53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),E53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),F53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),G53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),H53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),I53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),J53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2705.1039663430811},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),K53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2651.6596630566637},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),L53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),M53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),N53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),O53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),P53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),R53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),S53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),T53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),U53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),V53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1093.5526672450753},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),W53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),X53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),D54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),E54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),F54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),G54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),H54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),I54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),J54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),K54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),L54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),M54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),N54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),O54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),P54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),R54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),S54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),T54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),U54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),V54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),W54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),X54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),D55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),E55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),F55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),G55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),H55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),I55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),J55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),K55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),L55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),M55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),N55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),O55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),P55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),R55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),S55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),T55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),U55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),V55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),W55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),X55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),D56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),E56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),F56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),G56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),H56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),I56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),J56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),K56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),L56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),M56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),N56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),O56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),P56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),R56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),S56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),T56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),U56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),V56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),W56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),X56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),D57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),E57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),F57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),G57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),H57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),I57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),J57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),K57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),L57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),M57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),N57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),O57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),P57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),R57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),S57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),T57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),U57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),V57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),W57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),X57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),D58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),E58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),F58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),G58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),H58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),I58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),J58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),K58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),L58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),M58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),N58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),O58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),P58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),R58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),S58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),T58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),U58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),V58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),W58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),X58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B138,4)=\"PM10\",LEFT(B139,4)=\"PM10\",LEFT(B140,4)=\"PM10\",LEFT(B141,4)=\"PM10\",LEFT(B142,4)=\"PM10\",LEFT(B143,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D146)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D146)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D146)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D146)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D146)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D146)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D146)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D146)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D146)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D146)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D146)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D146)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D146)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D146)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D146)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D146)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D146)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D146)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D146)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D146)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D146)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D146)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D146)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D146)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D146)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D146)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D146)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D146)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D146)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D146)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D146)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D146)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D146)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D146)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D146)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D146)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D146)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D146)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D146)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D146)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D146)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D146)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D146)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D146)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D146)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D146)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D146)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D146)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D146)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D146)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D146)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D146)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D146)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D146)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D146)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D146)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D146)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D146)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D146)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D146)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D146)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D146)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D146)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D146)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D146)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D146)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D146)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D146)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D146)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D146)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D146)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D146)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D146)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D146)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D146)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D146)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D146)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D146)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D146)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D146)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D146)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D146)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D146)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D146)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D146)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D146)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D146)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D146)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D146)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D146)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D146)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D146)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D146)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D146)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D146)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D146)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D146)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D146)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D146)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D146)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D138:D143)*D147","v":3449.2142127962538},{"$f":"SUM(E138:E143)*E147","v":3518.1984970521789},{"$f":"SUM(F138:F143)*F147","v":3588.5624669932226},3527.9974978618275,3598.5574478190642,3670.5285967754453,3743.9391687109546,3757.4272468825638,1565.2540608225729,1596.5591420390244,1628.4903248798048,1661.0601313774007,1694.281334004949,1728.1669606850478,1762.7302998987491,1797.9849058967234,1833.9446040146584,1870.6234960949516,1908.0359660168504,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ138:AJ143)*AJ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL138:BL143)*BL147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D148*D$7","v":3449.2142127962538},3399.2256010165984,3349.9614618714304,3182.0516088115096,3135.9349188287347,3090.4865866717964,3045.6969259953939,2953.3038514767845,1188.6720222030758,1171.4448914465097,1154.4674292516327,1137.7360172334929,1121.2470894475007,1104.9971316294209,1088.9826804463862,1073.200322758757,1057.6466948926884,1042.3184819232295,1027.2124169678202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP148*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!D$75,0)","v":0},{"$f":"E$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!E$75,0)","v":0},{"$f":"F$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!F$75,0)","v":0},{"$f":"G$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!G$75,0)","v":0},{"$f":"H$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!H$75,0)","v":0},{"$f":"I$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!I$75,0)","v":0},{"$f":"J$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!J$75,0)","v":0},{"$f":"K$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!K$75,0)","v":0},{"$f":"L$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!L$75,0)","v":0},{"$f":"M$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!M$75,0)","v":0},{"$f":"N$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!N$75,0)","v":0},{"$f":"O$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!O$75,0)","v":0},{"$f":"P$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!P$75,0)","v":0},{"$f":"Q$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!Q$75,0)","v":0},{"$f":"R$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!R$75,0)","v":0},{"$f":"S$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!S$75,0)","v":0},{"$f":"T$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!T$75,0)","v":0},{"$f":"U$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!U$75,0)","v":0},{"$f":"V$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!V$75,0)","v":0},{"$f":"W$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!W$75,0)","v":0},{"$f":"X$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!X$75,0)","v":0},{"$f":"Y$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!Y$75,0)","v":0},{"$f":"Z$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!Z$75,0)","v":0},{"$f":"AA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AA$75,0)","v":0},{"$f":"AB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AB$75,0)","v":0},{"$f":"AC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AC$75,0)","v":0},{"$f":"AD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AD$75,0)","v":0},{"$f":"AE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AE$75,0)","v":0},{"$f":"AF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AF$75,0)","v":0},{"$f":"AG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AG$75,0)","v":0},{"$f":"AH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AH$75,0)","v":0},{"$f":"AI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AI$75,0)","v":0},{"$f":"AJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AJ$75,0)","v":0},{"$f":"AK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AK$75,0)","v":0},{"$f":"AL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AL$75,0)","v":0},{"$f":"AM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AM$75,0)","v":0},{"$f":"AN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AN$75,0)","v":0},{"$f":"AO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AO$75,0)","v":0},{"$f":"AP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AP$75,0)","v":0},{"$f":"AQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AQ$75,0)","v":0},{"$f":"AR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AR$75,0)","v":0},{"$f":"AS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AS$75,0)","v":0},{"$f":"AT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AT$75,0)","v":0},{"$f":"AU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AU$75,0)","v":0},{"$f":"AV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AV$75,0)","v":0},{"$f":"AW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AW$75,0)","v":0},{"$f":"AX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AX$75,0)","v":0},{"$f":"AY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AY$75,0)","v":0},{"$f":"AZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!AZ$75,0)","v":0},{"$f":"BA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BA$75,0)","v":0},{"$f":"BB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BB$75,0)","v":0},{"$f":"BC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BC$75,0)","v":0},{"$f":"BD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BD$75,0)","v":0},{"$f":"BE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BE$75,0)","v":0},{"$f":"BF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BF$75,0)","v":0},{"$f":"BG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BG$75,0)","v":0},{"$f":"BH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BH$75,0)","v":0},{"$f":"BI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BI$75,0)","v":0},{"$f":"BJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BJ$75,0)","v":0},{"$f":"BK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BK$75,0)","v":0},{"$f":"BL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BL$75,0)","v":0},{"$f":"BM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BM$75,0)","v":0},{"$f":"BN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BN$75,0)","v":0},{"$f":"BO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BO$75,0)","v":0},{"$f":"BP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BP$75,0)","v":0},{"$f":"BQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BQ$75,0)","v":0},{"$f":"BR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BR$75,0)","v":0},{"$f":"BS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BS$75,0)","v":0},{"$f":"BT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BT$75,0)","v":0},{"$f":"BU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BU$75,0)","v":0},{"$f":"BV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BV$75,0)","v":0},{"$f":"BW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BW$75,0)","v":0},{"$f":"BX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BX$75,0)","v":0},{"$f":"BY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BY$75,0)","v":0},{"$f":"BZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!BZ$75,0)","v":0},{"$f":"CA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CA$75,0)","v":0},{"$f":"CB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CB$75,0)","v":0},{"$f":"CC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CC$75,0)","v":0},{"$f":"CD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CD$75,0)","v":0},{"$f":"CE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CE$75,0)","v":0},{"$f":"CF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CF$75,0)","v":0},{"$f":"CG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CG$75,0)","v":0},{"$f":"CH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CH$75,0)","v":0},{"$f":"CI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CI$75,0)","v":0},{"$f":"CJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CJ$75,0)","v":0},{"$f":"CK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CK$75,0)","v":0},{"$f":"CL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CL$75,0)","v":0},{"$f":"CM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CM$75,0)","v":0},{"$f":"CN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CN$75,0)","v":0},{"$f":"CO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CO$75,0)","v":0},{"$f":"CP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CP$75,0)","v":0},{"$f":"CQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CQ$75,0)","v":0},{"$f":"CR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CR$75,0)","v":0},{"$f":"CS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CS$75,0)","v":0},{"$f":"CT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CT$75,0)","v":0},{"$f":"CU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CU$75,0)","v":0},{"$f":"CV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CV$75,0)","v":0},{"$f":"CW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CW$75,0)","v":0},{"$f":"CX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CX$75,0)","v":0},{"$f":"CY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option3!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option3!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option3!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option3!CY$75)","v":0}]
[null,"Value non-elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option3!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total value elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option3!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D152*D154)+(D153*D155)*D$7","v":0},{"$f":"(E152*E154)+(E153*E155)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ152*BQ154)+(BQ153*BQ155)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"EEA Damage costs"]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B138","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),D53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),E53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),F53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),G53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),H53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),I53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),J53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":790.40462981601388},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),K53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":774.78873287435886},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),L53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),M53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),N53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),O53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),P53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),R53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),S53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),T53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),U53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),V53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":319.52527588306941},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),W53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),X53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),D54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),E54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),F54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),G54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),H54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),I54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),J54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),K54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),L54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),M54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),N54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),O54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),P54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),R54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),S54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),T54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),U54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),V54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),W54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),X54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),D55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),E55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),F55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),G55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),H55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),I55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),J55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),K55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),L55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),M55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),N55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),O55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),P55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),R55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),S55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),T55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),U55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),V55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),W55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),X55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),D56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),E56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),F56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),G56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),H56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),I56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),J56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),K56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),L56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),M56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),N56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),O56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),P56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),R56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),S56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),T56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),U56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),V56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),W56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),X56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),D57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),E57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),F57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),G57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),H57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),I57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),J57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),K57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),L57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),M57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),N57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),O57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),P57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),R57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),S57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),T57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),U57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),V57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),W57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),X57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),D58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),E58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),F58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),G58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),H58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),I58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),J58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),K58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),L58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),M58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),N58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),O58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),P58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),R58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),S58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),T58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),U58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),V58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),W58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),X58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B162,4)=\"PM10\",LEFT(B163,4)=\"PM10\",LEFT(B164,4)=\"PM10\",LEFT(B165,4)=\"PM10\",LEFT(B166,4)=\"PM10\",LEFT(B167,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D170)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D170)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D170)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D170)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D170)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D170)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D170)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D170)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D170)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D170)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D170)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D170)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D170)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D170)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D170)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D170)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D170)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D170)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D170)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D170)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D170)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D170)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D170)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D170)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D170)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D170)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D170)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D170)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D170)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D170)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D170)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D170)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D170)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D170)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D170)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D170)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D170)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D170)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D170)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D170)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D170)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D170)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D170)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D170)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D170)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D170)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D170)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D170)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D170)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D170)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D170)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D170)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D170)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D170)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D170)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D170)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D170)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D170)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D170)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D170)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D170)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D170)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D170)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D170)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D170)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D170)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D170)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D170)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D170)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D170)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D170)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D170)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D170)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D170)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D170)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D170)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D170)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D170)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D170)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D170)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D170)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D170)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D170)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D170)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D170)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D170)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D170)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D170)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D170)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D170)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D170)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D170)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D170)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D170)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D170)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D170)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D170)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D170)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D170)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D170)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D162:D167)*D171","v":999.02183575465028},{"$f":"SUM(E162:E167)*E171","v":1019.0022724697433},{"$f":"SUM(F162:F167)*F171","v":1039.3823179191381},1021.502629833651,1041.9326824303241,1062.7713360789305,1084.0267628005092,1087.7695410521519,453.31513488420677,462.38143758189091,471.62906633352878,481.06164766019924,490.68288061340331,500.49653822567137,510.50646899018483,520.71659836998833,531.13093033738824,541.75354894413601,552.58861992301865,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ162:AJ167)*AJ171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL162:BL167)*BL171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D172*D$7","v":999.02183575465028},984.54325842487276,970.27451554915001,921.33684579916348,907.98413788903076,894.82494748484191,881.85646998506184,854.97702657417801,344.25275203879499,339.26358171939222,334.34671821621265,329.50111360438342,324.725735146349,320.01956507176425,315.38160036057928,310.81085252926647,306.30634742014678,301.86712499376785,297.49223912429295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP172*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Low high capex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - Option 3'!F34","v":0.3}]
[]
[null,"Low high opex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - Option 3'!F54","v":0.3}]
[]
[null,"Low high WACC"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$I$26:$I$28),D20*1000)/1000,0)","v":1471.7054320759646}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$186)","v":1471.7054320759646},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$186)","v":1471.7054320759646}]
[null,"Discounted WACC","£000s",{"$f":"D187*D$7","v":0},0,0,0,0,0,1197.2333172250169,1156.7471664009827,1117.6301124647177,1079.8358574538336,1043.3196690375205,1008.0383275724836,973.95007494925972,941.01456516836697,909.19281658779414,878.44716578530836,848.74122298097438,820.03982896712512,792.30901349480689,765.51595506744627,739.62894209415106,714.61733535666781,690.45153174557277,667.10292922277574,644.54389296886552,622.74772267523235,601.68862094225358,581.34166274613881,561.68276593829842,542.68866274231732,526.88219683720126,511.536113434176,496.63700333415142,482.17184789723444,468.12800766721784,454.49321132739595,441.25554497805433,428.40344172626629,415.92567157889926,403.8113316299993,392.04983653397989,380.6309092562912,369.54457209348652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP187*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 3'!H41","v":0},{"$f":"'Data Input - Option 3'!I41","v":0},{"$f":"'Data Input - Option 3'!J41","v":0},{"$f":"'Data Input - Option 3'!K41","v":0},{"$f":"'Data Input - Option 3'!L41","v":0},{"$f":"'Data Input - Option 3'!M41","v":0},{"$f":"'Data Input - Option 3'!N41","v":0},{"$f":"'Data Input - Option 3'!O41","v":0},{"$f":"'Data Input - Option 3'!P41","v":0},{"$f":"'Data Input - Option 3'!Q41","v":0},{"$f":"'Data Input - Option 3'!R41","v":0},{"$f":"'Data Input - Option 3'!S41","v":0},{"$f":"'Data Input - Option 3'!T41","v":0},{"$f":"'Data Input - Option 3'!U41","v":0},{"$f":"'Data Input - Option 3'!V41","v":0},{"$f":"'Data Input - Option 3'!W41","v":0},{"$f":"'Data Input - Option 3'!X41","v":0},{"$f":"'Data Input - Option 3'!Y41","v":0},{"$f":"'Data Input - Option 3'!Z41","v":0},{"$f":"'Data Input - Option 3'!AA41","v":0},{"$f":"'Data Input - Option 3'!AB41","v":0},{"$f":"'Data Input - Option 3'!AC41","v":0},{"$f":"'Data Input - Option 3'!AD41","v":0},{"$f":"'Data Input - Option 3'!AE41","v":0},{"$f":"'Data Input - Option 3'!AF41","v":0},{"$f":"'Data Input - Option 3'!AG41","v":0},{"$f":"'Data Input - Option 3'!AH41","v":0},{"$f":"'Data Input - Option 3'!AI41","v":0},{"$f":"'Data Input - Option 3'!AJ41","v":0},{"$f":"'Data Input - Option 3'!AK41","v":0},{"$f":"'Data Input - Option 3'!AL41","v":0},{"$f":"'Data Input - Option 3'!AM41","v":0},{"$f":"'Data Input - Option 3'!AN41","v":0},{"$f":"'Data Input - Option 3'!AO41","v":0},{"$f":"'Data Input - Option 3'!AP41","v":0},{"$f":"'Data Input - Option 3'!AQ41","v":0},{"$f":"'Data Input - Option 3'!AR41","v":0},{"$f":"'Data Input - Option 3'!AS41","v":0},{"$f":"'Data Input - Option 3'!AT41","v":0},{"$f":"'Data Input - Option 3'!AU41","v":0},{"$f":"'Data Input - Option 3'!AV41","v":0},{"$f":"'Data Input - Option 3'!AW41","v":0},{"$f":"'Data Input - Option 3'!AX41","v":0},{"$f":"'Data Input - Option 3'!AY41","v":0},{"$f":"'Data Input - Option 3'!AZ41","v":0},{"$f":"'Data Input - Option 3'!BA41","v":0},{"$f":"'Data Input - Option 3'!BB41","v":0},{"$f":"'Data Input - Option 3'!BC41","v":0},{"$f":"'Data Input - Option 3'!BD41","v":0},{"$f":"'Data Input - Option 3'!BE41","v":0},{"$f":"'Data Input - Option 3'!BF41","v":0},{"$f":"'Data Input - Option 3'!BG41","v":0},{"$f":"'Data Input - Option 3'!BH41","v":0},{"$f":"'Data Input - Option 3'!BI41","v":0},{"$f":"'Data Input - Option 3'!BJ41","v":0},{"$f":"'Data Input - Option 3'!BK41","v":0},{"$f":"'Data Input - Option 3'!BL41","v":0},{"$f":"'Data Input - Option 3'!BM41","v":0},{"$f":"'Data Input - Option 3'!BN41","v":0},{"$f":"'Data Input - Option 3'!BO41","v":0},{"$f":"'Data Input - Option 3'!BP41","v":0},{"$f":"'Data Input - Option 3'!BQ41","v":0},{"$f":"'Data Input - Option 3'!BR41","v":0},{"$f":"'Data Input - Option 3'!BS41","v":0},{"$f":"'Data Input - Option 3'!BT41","v":0},{"$f":"'Data Input - Option 3'!BU41","v":0},{"$f":"'Data Input - Option 3'!BV41","v":0},{"$f":"'Data Input - Option 3'!BW41","v":0},{"$f":"'Data Input - Option 3'!BX41","v":0},{"$f":"'Data Input - Option 3'!BY41","v":0},{"$f":"'Data Input - Option 3'!BZ41","v":0},{"$f":"'Data Input - Option 3'!CA41","v":0},{"$f":"'Data Input - Option 3'!CB41","v":0},{"$f":"'Data Input - Option 3'!CC41","v":0},{"$f":"'Data Input - Option 3'!CD41","v":0},{"$f":"'Data Input - Option 3'!CE41","v":0},{"$f":"'Data Input - Option 3'!CF41","v":0},{"$f":"'Data Input - Option 3'!CG41","v":0},{"$f":"'Data Input - Option 3'!CH41","v":0},{"$f":"'Data Input - Option 3'!CI41","v":0},{"$f":"'Data Input - Option 3'!CJ41","v":0},{"$f":"'Data Input - Option 3'!CK41","v":0},{"$f":"'Data Input - Option 3'!CL41","v":0},{"$f":"'Data Input - Option 3'!CM41","v":0},{"$f":"'Data Input - Option 3'!CN41","v":0},{"$f":"'Data Input - Option 3'!CO41","v":0},{"$f":"'Data Input - Option 3'!CP41","v":0},{"$f":"'Data Input - Option 3'!CQ41","v":0},{"$f":"'Data Input - Option 3'!CR41","v":0},{"$f":"'Data Input - Option 3'!CS41","v":0},{"$f":"'Data Input - Option 3'!CT41","v":0},{"$f":"'Data Input - Option 3'!CU41","v":0},{"$f":"'Data Input - Option 3'!CV41","v":0},{"$f":"'Data Input - Option 3'!CW41","v":0},{"$f":"'Data Input - Option 3'!CX41","v":0},{"$f":"'Data Input - Option 3'!CY41","v":0},{"$f":"'Data Input - Option 3'!CZ41","v":0},{"$f":"'Data Input - Option 3'!DA41","v":0},{"$f":"'Data Input - Option 3'!DB41","v":0},{"$f":"'Data Input - Option 3'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D191*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP191*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",D192+D13,D188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",E192+E13,E188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",F192+F13,F188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",G192+G13,G188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",H192+H13,H188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",I192+I13,I188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",J192+J13,J188)","v":1197.2333172250169},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",K192+K13,K188)","v":1156.7471664009827},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",L192+L13,L188)","v":1117.6301124647177},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",M192+M13,M188)","v":1079.8358574538336},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",N192+N13,N188)","v":1043.3196690375205},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",O192+O13,O188)","v":1008.0383275724836},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",P192+P13,P188)","v":973.95007494925972},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Q192+Q13,Q188)","v":941.01456516836697},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",R192+R13,R188)","v":909.19281658779414},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",S192+S13,S188)","v":878.44716578530836},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",T192+T13,T188)","v":848.74122298097438},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",U192+U13,U188)","v":820.03982896712512},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",V192+V13,V188)","v":792.30901349480689},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",W192+W13,W188)","v":765.51595506744627},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",X192+X13,X188)","v":739.62894209415106},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Y192+Y13,Y188)","v":714.61733535666781},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Z192+Z13,Z188)","v":690.45153174557277},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AA192+AA13,AA188)","v":667.10292922277574},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AB192+AB13,AB188)","v":644.54389296886552},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AC192+AC13,AC188)","v":622.74772267523235},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AD192+AD13,AD188)","v":601.68862094225358},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AE192+AE13,AE188)","v":581.34166274613881},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AF192+AF13,AF188)","v":561.68276593829842},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AG192+AG13,AG188)","v":542.68866274231732},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AH192+AH13,AH188)","v":526.88219683720126},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AI192+AI13,AI188)","v":511.536113434176},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AJ192+AJ13,AJ188)","v":496.63700333415142},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AK192+AK13,AK188)","v":482.17184789723444},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AL192+AL13,AL188)","v":468.12800766721784},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AM192+AM13,AM188)","v":454.49321132739595},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AN192+AN13,AN188)","v":441.25554497805433},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AO192+AO13,AO188)","v":428.40344172626629},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AP192+AP13,AP188)","v":415.92567157889926},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AQ192+AQ13,AQ188)","v":403.8113316299993},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AR192+AR13,AR188)","v":392.04983653397989},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AS192+AS13,AS188)","v":380.6309092562912},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AT192+AT13,AT188)","v":369.54457209348652},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AU192+AU13,AU188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AV192+AV13,AV188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AW192+AW13,AW188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AX192+AX13,AX188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AY192+AY13,AY188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AZ192+AZ13,AZ188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BA192+BA13,BA188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BB192+BB13,BB188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BC192+BC13,BC188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BD192+BD13,BD188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BE192+BE13,BE188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BF192+BF13,BF188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BG192+BG13,BG188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BH192+BH13,BH188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BI192+BI13,BI188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BJ192+BJ13,BJ188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BK192+BK13,BK188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BL192+BL13,BL188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BM192+BM13,BM188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BN192+BN13,BN188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BO192+BO13,BO188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BP192+BP13,BP188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BQ192+BQ13,BQ188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BR192+BR13,BR188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BS192+BS13,BS188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BT192+BT13,BT188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BU192+BU13,BU188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BV192+BV13,BV188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BW192+BW13,BW188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BX192+BX13,BX188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BY192+BY13,BY188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BZ192+BZ13,BZ188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CA192+CA13,CA188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CB192+CB13,CB188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CC192+CC13,CC188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CD192+CD13,CD188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CE192+CE13,CE188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CF192+CF13,CF188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CG192+CG13,CG188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CH192+CH13,CH188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CI192+CI13,CI188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CJ192+CJ13,CJ188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CK192+CK13,CK188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CL192+CL13,CL188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CM192+CM13,CM188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CN192+CN13,CN188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CO192+CO13,CO188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CP192+CP13,CP188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CQ192+CQ13,CQ188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CR192+CR13,CR188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CS192+CS13,CS188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CT192+CT13,CT188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CU192+CU13,CU188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CV192+CV13,CV188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CW192+CW13,CW188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CX192+CX13,CX188)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CY192+CY13,CY188)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$I$26:$I$28),D20*1000)/1000,0)","v":1642.8686845274506}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$197)","v":1642.8686845274506},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$197)","v":1642.8686845274506}]
[null,"Discounted WACC","£000s",{"$f":"D198*D$7","v":0},0,0,0,0,0,1336.4747333761113,1291.2799356290932,1247.6134643759356,1205.4236370781989,1164.6605189161342,1125.2758636870863,1087.223056702499,1050.457059615941,1014.9343571168513,980.61290542690949,947.45208253807698,915.41264013340776,884.45665713372739,854.54749481519548,825.64975344463346,797.7292303812884,770.75287959544778,744.68877255598829,719.50606044056849,695.17493762373772,671.66660639974668,648.95324289830603,627.0079641529527,605.80479628304613,588.15999639130689,571.02912271000673,554.39720651456958,538.24971506268901,522.57253889581443,507.35197951049952,492.57473738883442,478.22790037750912,464.29893240534864,450.77566252946468,437.64627430045118,424.89929543733126,412.52358780323419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP198*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 3'!H42","v":0},{"$f":"'Data Input - Option 3'!I42","v":0},{"$f":"'Data Input - Option 3'!J42","v":0},{"$f":"'Data Input - Option 3'!K42","v":0},{"$f":"'Data Input - Option 3'!L42","v":0},{"$f":"'Data Input - Option 3'!M42","v":0},{"$f":"'Data Input - Option 3'!N42","v":0},{"$f":"'Data Input - Option 3'!O42","v":0},{"$f":"'Data Input - Option 3'!P42","v":0},{"$f":"'Data Input - Option 3'!Q42","v":0},{"$f":"'Data Input - Option 3'!R42","v":0},{"$f":"'Data Input - Option 3'!S42","v":0},{"$f":"'Data Input - Option 3'!T42","v":0},{"$f":"'Data Input - Option 3'!U42","v":0},{"$f":"'Data Input - Option 3'!V42","v":0},{"$f":"'Data Input - Option 3'!W42","v":0},{"$f":"'Data Input - Option 3'!X42","v":0},{"$f":"'Data Input - Option 3'!Y42","v":0},{"$f":"'Data Input - Option 3'!Z42","v":0},{"$f":"'Data Input - Option 3'!AA42","v":0},{"$f":"'Data Input - Option 3'!AB42","v":0},{"$f":"'Data Input - Option 3'!AC42","v":0},{"$f":"'Data Input - Option 3'!AD42","v":0},{"$f":"'Data Input - Option 3'!AE42","v":0},{"$f":"'Data Input - Option 3'!AF42","v":0},{"$f":"'Data Input - Option 3'!AG42","v":0},{"$f":"'Data Input - Option 3'!AH42","v":0},{"$f":"'Data Input - Option 3'!AI42","v":0},{"$f":"'Data Input - Option 3'!AJ42","v":0},{"$f":"'Data Input - Option 3'!AK42","v":0},{"$f":"'Data Input - Option 3'!AL42","v":0},{"$f":"'Data Input - Option 3'!AM42","v":0},{"$f":"'Data Input - Option 3'!AN42","v":0},{"$f":"'Data Input - Option 3'!AO42","v":0},{"$f":"'Data Input - Option 3'!AP42","v":0},{"$f":"'Data Input - Option 3'!AQ42","v":0},{"$f":"'Data Input - Option 3'!AR42","v":0},{"$f":"'Data Input - Option 3'!AS42","v":0},{"$f":"'Data Input - Option 3'!AT42","v":0},{"$f":"'Data Input - Option 3'!AU42","v":0},{"$f":"'Data Input - Option 3'!AV42","v":0},{"$f":"'Data Input - Option 3'!AW42","v":0},{"$f":"'Data Input - Option 3'!AX42","v":0},{"$f":"'Data Input - Option 3'!AY42","v":0},{"$f":"'Data Input - Option 3'!AZ42","v":0},{"$f":"'Data Input - Option 3'!BA42","v":0},{"$f":"'Data Input - Option 3'!BB42","v":0},{"$f":"'Data Input - Option 3'!BC42","v":0},{"$f":"'Data Input - Option 3'!BD42","v":0},{"$f":"'Data Input - Option 3'!BE42","v":0},{"$f":"'Data Input - Option 3'!BF42","v":0},{"$f":"'Data Input - Option 3'!BG42","v":0},{"$f":"'Data Input - Option 3'!BH42","v":0},{"$f":"'Data Input - Option 3'!BI42","v":0},{"$f":"'Data Input - Option 3'!BJ42","v":0},{"$f":"'Data Input - Option 3'!BK42","v":0},{"$f":"'Data Input - Option 3'!BL42","v":0},{"$f":"'Data Input - Option 3'!BM42","v":0},{"$f":"'Data Input - Option 3'!BN42","v":0},{"$f":"'Data Input - Option 3'!BO42","v":0},{"$f":"'Data Input - Option 3'!BP42","v":0},{"$f":"'Data Input - Option 3'!BQ42","v":0},{"$f":"'Data Input - Option 3'!BR42","v":0},{"$f":"'Data Input - Option 3'!BS42","v":0},{"$f":"'Data Input - Option 3'!BT42","v":0},{"$f":"'Data Input - Option 3'!BU42","v":0},{"$f":"'Data Input - Option 3'!BV42","v":0},{"$f":"'Data Input - Option 3'!BW42","v":0},{"$f":"'Data Input - Option 3'!BX42","v":0},{"$f":"'Data Input - Option 3'!BY42","v":0},{"$f":"'Data Input - Option 3'!BZ42","v":0},{"$f":"'Data Input - Option 3'!CA42","v":0},{"$f":"'Data Input - Option 3'!CB42","v":0},{"$f":"'Data Input - Option 3'!CC42","v":0},{"$f":"'Data Input - Option 3'!CD42","v":0},{"$f":"'Data Input - Option 3'!CE42","v":0},{"$f":"'Data Input - Option 3'!CF42","v":0},{"$f":"'Data Input - Option 3'!CG42","v":0},{"$f":"'Data Input - Option 3'!CH42","v":0},{"$f":"'Data Input - Option 3'!CI42","v":0},{"$f":"'Data Input - Option 3'!CJ42","v":0},{"$f":"'Data Input - Option 3'!CK42","v":0},{"$f":"'Data Input - Option 3'!CL42","v":0},{"$f":"'Data Input - Option 3'!CM42","v":0},{"$f":"'Data Input - Option 3'!CN42","v":0},{"$f":"'Data Input - Option 3'!CO42","v":0},{"$f":"'Data Input - Option 3'!CP42","v":0},{"$f":"'Data Input - Option 3'!CQ42","v":0},{"$f":"'Data Input - Option 3'!CR42","v":0},{"$f":"'Data Input - Option 3'!CS42","v":0},{"$f":"'Data Input - Option 3'!CT42","v":0},{"$f":"'Data Input - Option 3'!CU42","v":0},{"$f":"'Data Input - Option 3'!CV42","v":0},{"$f":"'Data Input - Option 3'!CW42","v":0},{"$f":"'Data Input - Option 3'!CX42","v":0},{"$f":"'Data Input - Option 3'!CY42","v":0},{"$f":"'Data Input - Option 3'!CZ42","v":0},{"$f":"'Data Input - Option 3'!DA42","v":0},{"$f":"'Data Input - Option 3'!DB42","v":0},{"$f":"'Data Input - Option 3'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D202*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP202*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",D203+D13,D199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",E203+E13,E199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",F203+F13,F199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",G203+G13,G199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",H203+H13,H199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",I203+I13,I199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",J203+J13,J199)","v":1336.4747333761113},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",K203+K13,K199)","v":1291.2799356290932},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",L203+L13,L199)","v":1247.6134643759356},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",M203+M13,M199)","v":1205.4236370781989},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",N203+N13,N199)","v":1164.6605189161342},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",O203+O13,O199)","v":1125.2758636870863},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",P203+P13,P199)","v":1087.223056702499},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Q203+Q13,Q199)","v":1050.457059615941},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",R203+R13,R199)","v":1014.9343571168513},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",S203+S13,S199)","v":980.61290542690949},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",T203+T13,T199)","v":947.45208253807698},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",U203+U13,U199)","v":915.41264013340776},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",V203+V13,V199)","v":884.45665713372739},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",W203+W13,W199)","v":854.54749481519548},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",X203+X13,X199)","v":825.64975344463346},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Y203+Y13,Y199)","v":797.7292303812884},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Z203+Z13,Z199)","v":770.75287959544778},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AA203+AA13,AA199)","v":744.68877255598829},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AB203+AB13,AB199)","v":719.50606044056849},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AC203+AC13,AC199)","v":695.17493762373772},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AD203+AD13,AD199)","v":671.66660639974668},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AE203+AE13,AE199)","v":648.95324289830603},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AF203+AF13,AF199)","v":627.0079641529527},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AG203+AG13,AG199)","v":605.80479628304613},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AH203+AH13,AH199)","v":588.15999639130689},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AI203+AI13,AI199)","v":571.02912271000673},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AJ203+AJ13,AJ199)","v":554.39720651456958},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AK203+AK13,AK199)","v":538.24971506268901},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AL203+AL13,AL199)","v":522.57253889581443},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AM203+AM13,AM199)","v":507.35197951049952},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AN203+AN13,AN199)","v":492.57473738883442},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AO203+AO13,AO199)","v":478.22790037750912},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AP203+AP13,AP199)","v":464.29893240534864},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AQ203+AQ13,AQ199)","v":450.77566252946468},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AR203+AR13,AR199)","v":437.64627430045118},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AS203+AS13,AS199)","v":424.89929543733126},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AT203+AT13,AT199)","v":412.52358780323419},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AU203+AU13,AU199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AV203+AV13,AV199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AW203+AW13,AW199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AX203+AX13,AX199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AY203+AY13,AY199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AZ203+AZ13,AZ199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BA203+BA13,BA199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BB203+BB13,BB199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BC203+BC13,BC199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BD203+BD13,BD199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BE203+BE13,BE199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BF203+BF13,BF199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BG203+BG13,BG199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BH203+BH13,BH199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BI203+BI13,BI199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BJ203+BJ13,BJ199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BK203+BK13,BK199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BL203+BL13,BL199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BM203+BM13,BM199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BN203+BN13,BN199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BO203+BO13,BO199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BP203+BP13,BP199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BQ203+BQ13,BQ199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BR203+BR13,BR199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BS203+BS13,BS199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BT203+BT13,BT199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BU203+BU13,BU199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BV203+BV13,BV199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BW203+BW13,BW199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BX203+BX13,BX199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BY203+BY13,BY199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BZ203+BZ13,BZ199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CA203+CA13,CA199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CB203+CB13,CB199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CC203+CC13,CC199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CD203+CD13,CD199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CE203+CE13,CE199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CF203+CF13,CF199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CG203+CG13,CG199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CH203+CH13,CH199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CI203+CI13,CI199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CJ203+CJ13,CJ199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CK203+CK13,CK199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CL203+CL13,CL199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CM203+CM13,CM199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CN203+CN13,CN199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CO203+CO13,CO199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CP203+CP13,CP199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CQ203+CQ13,CQ199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CR203+CR13,CR199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CS203+CS13,CS199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CT203+CT13,CT199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CU203+CU13,CU199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CV203+CV13,CV199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CW203+CW13,CW199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CX203+CX13,CX199)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CY203+CY13,CY199)","v":0}]
[]
[null,"Low high WACC combined with low high capex"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$H$26:$H$28),D20*(1-D177)*1000)/1000,0)","v":911.43434692295057}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$210)","v":911.43434692295057},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$210)","v":911.43434692295057}]
[null,"Discounted WACC","£000s",{"$f":"D211*D$7","v":0},0,0,0,0,0,741.45242846603617,716.37915793819934,692.15377578569985,668.74760945478261,646.13295599495905,624.28304927049192,603.17202828066854,582.77490655137069,563.06754256171075,544.02661117073512,525.62957601037215,507.8546628119538,490.68083363473795,474.08776196593038,458.05580866273476,442.56599870795628,427.59999875164863,413.14009541222094,399.16917431132464,385.67069981770499,372.6286954760435,360.02772509762661,347.85287449046052,336.08973380720829,326.3007124341828,316.79680818852694,307.56971668789026,298.61137542513615,289.91395672343316,281.46986089653706,273.2717096082884,265.31233942552268,257.58479555875988,250.08232578520375,242.79837454874149,235.72657723178787,228.86075459396878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP211*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 3'!H41","v":0},{"$f":"'Data Input - Option 3'!I41","v":0},{"$f":"'Data Input - Option 3'!J41","v":0},{"$f":"'Data Input - Option 3'!K41","v":0},{"$f":"'Data Input - Option 3'!L41","v":0},{"$f":"'Data Input - Option 3'!M41","v":0},{"$f":"'Data Input - Option 3'!N41","v":0},{"$f":"'Data Input - Option 3'!O41","v":0},{"$f":"'Data Input - Option 3'!P41","v":0},{"$f":"'Data Input - Option 3'!Q41","v":0},{"$f":"'Data Input - Option 3'!R41","v":0},{"$f":"'Data Input - Option 3'!S41","v":0},{"$f":"'Data Input - Option 3'!T41","v":0},{"$f":"'Data Input - Option 3'!U41","v":0},{"$f":"'Data Input - Option 3'!V41","v":0},{"$f":"'Data Input - Option 3'!W41","v":0},{"$f":"'Data Input - Option 3'!X41","v":0},{"$f":"'Data Input - Option 3'!Y41","v":0},{"$f":"'Data Input - Option 3'!Z41","v":0},{"$f":"'Data Input - Option 3'!AA41","v":0},{"$f":"'Data Input - Option 3'!AB41","v":0},{"$f":"'Data Input - Option 3'!AC41","v":0},{"$f":"'Data Input - Option 3'!AD41","v":0},{"$f":"'Data Input - Option 3'!AE41","v":0},{"$f":"'Data Input - Option 3'!AF41","v":0},{"$f":"'Data Input - Option 3'!AG41","v":0},{"$f":"'Data Input - Option 3'!AH41","v":0},{"$f":"'Data Input - Option 3'!AI41","v":0},{"$f":"'Data Input - Option 3'!AJ41","v":0},{"$f":"'Data Input - Option 3'!AK41","v":0},{"$f":"'Data Input - Option 3'!AL41","v":0},{"$f":"'Data Input - Option 3'!AM41","v":0},{"$f":"'Data Input - Option 3'!AN41","v":0},{"$f":"'Data Input - Option 3'!AO41","v":0},{"$f":"'Data Input - Option 3'!AP41","v":0},{"$f":"'Data Input - Option 3'!AQ41","v":0},{"$f":"'Data Input - Option 3'!AR41","v":0},{"$f":"'Data Input - Option 3'!AS41","v":0},{"$f":"'Data Input - Option 3'!AT41","v":0},{"$f":"'Data Input - Option 3'!AU41","v":0},{"$f":"'Data Input - Option 3'!AV41","v":0},{"$f":"'Data Input - Option 3'!AW41","v":0},{"$f":"'Data Input - Option 3'!AX41","v":0},{"$f":"'Data Input - Option 3'!AY41","v":0},{"$f":"'Data Input - Option 3'!AZ41","v":0},{"$f":"'Data Input - Option 3'!BA41","v":0},{"$f":"'Data Input - Option 3'!BB41","v":0},{"$f":"'Data Input - Option 3'!BC41","v":0},{"$f":"'Data Input - Option 3'!BD41","v":0},{"$f":"'Data Input - Option 3'!BE41","v":0},{"$f":"'Data Input - Option 3'!BF41","v":0},{"$f":"'Data Input - Option 3'!BG41","v":0},{"$f":"'Data Input - Option 3'!BH41","v":0},{"$f":"'Data Input - Option 3'!BI41","v":0},{"$f":"'Data Input - Option 3'!BJ41","v":0},{"$f":"'Data Input - Option 3'!BK41","v":0},{"$f":"'Data Input - Option 3'!BL41","v":0},{"$f":"'Data Input - Option 3'!BM41","v":0},{"$f":"'Data Input - Option 3'!BN41","v":0},{"$f":"'Data Input - Option 3'!BO41","v":0},{"$f":"'Data Input - Option 3'!BP41","v":0},{"$f":"'Data Input - Option 3'!BQ41","v":0},{"$f":"'Data Input - Option 3'!BR41","v":0},{"$f":"'Data Input - Option 3'!BS41","v":0},{"$f":"'Data Input - Option 3'!BT41","v":0},{"$f":"'Data Input - Option 3'!BU41","v":0},{"$f":"'Data Input - Option 3'!BV41","v":0},{"$f":"'Data Input - Option 3'!BW41","v":0},{"$f":"'Data Input - Option 3'!BX41","v":0},{"$f":"'Data Input - Option 3'!BY41","v":0},{"$f":"'Data Input - Option 3'!BZ41","v":0},{"$f":"'Data Input - Option 3'!CA41","v":0},{"$f":"'Data Input - Option 3'!CB41","v":0},{"$f":"'Data Input - Option 3'!CC41","v":0},{"$f":"'Data Input - Option 3'!CD41","v":0},{"$f":"'Data Input - Option 3'!CE41","v":0},{"$f":"'Data Input - Option 3'!CF41","v":0},{"$f":"'Data Input - Option 3'!CG41","v":0},{"$f":"'Data Input - Option 3'!CH41","v":0},{"$f":"'Data Input - Option 3'!CI41","v":0},{"$f":"'Data Input - Option 3'!CJ41","v":0},{"$f":"'Data Input - Option 3'!CK41","v":0},{"$f":"'Data Input - Option 3'!CL41","v":0},{"$f":"'Data Input - Option 3'!CM41","v":0},{"$f":"'Data Input - Option 3'!CN41","v":0},{"$f":"'Data Input - Option 3'!CO41","v":0},{"$f":"'Data Input - Option 3'!CP41","v":0},{"$f":"'Data Input - Option 3'!CQ41","v":0},{"$f":"'Data Input - Option 3'!CR41","v":0},{"$f":"'Data Input - Option 3'!CS41","v":0},{"$f":"'Data Input - Option 3'!CT41","v":0},{"$f":"'Data Input - Option 3'!CU41","v":0},{"$f":"'Data Input - Option 3'!CV41","v":0},{"$f":"'Data Input - Option 3'!CW41","v":0},{"$f":"'Data Input - Option 3'!CX41","v":0},{"$f":"'Data Input - Option 3'!CY41","v":0},{"$f":"'Data Input - Option 3'!CZ41","v":0},{"$f":"'Data Input - Option 3'!DA41","v":0},{"$f":"'Data Input - Option 3'!DB41","v":0},{"$f":"'Data Input - Option 3'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D215*D$7","v":0},{"$f":"E215*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP215*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",D216+D13*(1-$D$177),D212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",E216+E13*(1-$D$177),E212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",F216+F13*(1-$D$177),F212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",G216+G13*(1-$D$177),G212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",H216+H13*(1-$D$177),H212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",I216+I13*(1-$D$177),I212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",J216+J13*(1-$D$177),J212)","v":741.45242846603617},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",K216+K13*(1-$D$177),K212)","v":716.37915793819934},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",L216+L13*(1-$D$177),L212)","v":692.15377578569985},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",M216+M13*(1-$D$177),M212)","v":668.74760945478261},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",N216+N13*(1-$D$177),N212)","v":646.13295599495905},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",O216+O13*(1-$D$177),O212)","v":624.28304927049192},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",P216+P13*(1-$D$177),P212)","v":603.17202828066854},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Q216+Q13*(1-$D$177),Q212)","v":582.77490655137069},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",R216+R13*(1-$D$177),R212)","v":563.06754256171075},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",S216+S13*(1-$D$177),S212)","v":544.02661117073512},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",T216+T13*(1-$D$177),T212)","v":525.62957601037215},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",U216+U13*(1-$D$177),U212)","v":507.8546628119538},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",V216+V13*(1-$D$177),V212)","v":490.68083363473795},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",W216+W13*(1-$D$177),W212)","v":474.08776196593038},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",X216+X13*(1-$D$177),X212)","v":458.05580866273476},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Y216+Y13*(1-$D$177),Y212)","v":442.56599870795628},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Z216+Z13*(1-$D$177),Z212)","v":427.59999875164863},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AA216+AA13*(1-$D$177),AA212)","v":413.14009541222094},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AB216+AB13*(1-$D$177),AB212)","v":399.16917431132464},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AC216+AC13*(1-$D$177),AC212)","v":385.67069981770499},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AD216+AD13*(1-$D$177),AD212)","v":372.6286954760435},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AE216+AE13*(1-$D$177),AE212)","v":360.02772509762661},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AF216+AF13*(1-$D$177),AF212)","v":347.85287449046052},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AG216+AG13*(1-$D$177),AG212)","v":336.08973380720829},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AH216+AH13*(1-$D$177),AH212)","v":326.3007124341828},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AI216+AI13*(1-$D$177),AI212)","v":316.79680818852694},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AJ216+AJ13*(1-$D$177),AJ212)","v":307.56971668789026},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AK216+AK13*(1-$D$177),AK212)","v":298.61137542513615},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AL216+AL13*(1-$D$177),AL212)","v":289.91395672343316},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AM216+AM13*(1-$D$177),AM212)","v":281.46986089653706},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AN216+AN13*(1-$D$177),AN212)","v":273.2717096082884},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AO216+AO13*(1-$D$177),AO212)","v":265.31233942552268},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AP216+AP13*(1-$D$177),AP212)","v":257.58479555875988},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AQ216+AQ13*(1-$D$177),AQ212)","v":250.08232578520375},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AR216+AR13*(1-$D$177),AR212)","v":242.79837454874149},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AS216+AS13*(1-$D$177),AS212)","v":235.72657723178787},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AT216+AT13*(1-$D$177),AT212)","v":228.86075459396878},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AU216+AU13*(1-$D$177),AU212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AV216+AV13*(1-$D$177),AV212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AW216+AW13*(1-$D$177),AW212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AX216+AX13*(1-$D$177),AX212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AY216+AY13*(1-$D$177),AY212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AZ216+AZ13*(1-$D$177),AZ212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BA216+BA13*(1-$D$177),BA212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BB216+BB13*(1-$D$177),BB212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BC216+BC13*(1-$D$177),BC212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BD216+BD13*(1-$D$177),BD212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BE216+BE13*(1-$D$177),BE212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BF216+BF13*(1-$D$177),BF212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BG216+BG13*(1-$D$177),BG212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BH216+BH13*(1-$D$177),BH212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BI216+BI13*(1-$D$177),BI212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BJ216+BJ13*(1-$D$177),BJ212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BK216+BK13*(1-$D$177),BK212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BL216+BL13*(1-$D$177),BL212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BM216+BM13*(1-$D$177),BM212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BN216+BN13*(1-$D$177),BN212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BO216+BO13*(1-$D$177),BO212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BP216+BP13*(1-$D$177),BP212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BQ216+BQ13*(1-$D$177),BQ212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BR216+BR13*(1-$D$177),BR212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BS216+BS13*(1-$D$177),BS212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BT216+BT13*(1-$D$177),BT212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BU216+BU13*(1-$D$177),BU212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BV216+BV13*(1-$D$177),BV212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BW216+BW13*(1-$D$177),BW212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BX216+BX13*(1-$D$177),BX212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BY216+BY13*(1-$D$177),BY212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BZ216+BZ13*(1-$D$177),BZ212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CA216+CA13*(1-$D$177),CA212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CB216+CB13*(1-$D$177),CB212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CC216+CC13*(1-$D$177),CC212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CD216+CD13*(1-$D$177),CD212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CE216+CE13*(1-$D$177),CE212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CF216+CF13*(1-$D$177),CF212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CG216+CG13*(1-$D$177),CG212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CH216+CH13*(1-$D$177),CH212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CI216+CI13*(1-$D$177),CI212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CJ216+CJ13*(1-$D$177),CJ212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CK216+CK13*(1-$D$177),CK212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CL216+CL13*(1-$D$177),CL212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CM216+CM13*(1-$D$177),CM212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CN216+CN13*(1-$D$177),CN212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CO216+CO13*(1-$D$177),CO212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CP216+CP13*(1-$D$177),CP212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CQ216+CQ13*(1-$D$177),CQ212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CR216+CR13*(1-$D$177),CR212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CS216+CS13*(1-$D$177),CS212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CT216+CT13*(1-$D$177),CT212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CU216+CU13*(1-$D$177),CU212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CV216+CV13*(1-$D$177),CV212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CW216+CW13*(1-$D$177),CW212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CX216+CX13*(1-$D$177),CX212)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CY216+CY13*(1-$D$177),CY212)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$H$26:$H$28),D20*(1+D177)*1000)/1000,0)","v":1923.5955562242386}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$221)","v":1923.5955562242386},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$221)","v":1923.5955562242386}]
[null,"Discounted WACC","£000s",{"$f":"D222*D$7","v":0},{"$f":"E222*E$7","v":0},0,0,0,0,1564.8462243759484,1511.928719203815,1460.8006948829131,1411.4016375680321,1363.6730797758767,1317.558531184422,1273.0034117723885,1229.9549872196992,1188.3623064924629,1148.1761415386115,1109.3489290228133,1071.8347140317037,1035.5890956828057,1000.569174572759,966.73350200266589,934.0420309204502,902.45606852217406,871.93823045620695,842.45239657604554,813.96366818941601,786.43832675305907,759.84379396430836,734.14859320223024,709.32231227268642,688.66243909969546,668.60430980552951,649.13039786944614,630.22368725188949,611.86765752610631,594.04626944282165,576.74395091536076,559.94558341297159,543.63648875045783,527.80241626258044,512.42953035201981,497.50439840001923,483.01397902914482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ222*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 3'!H42","v":0},{"$f":"'Data Input - Option 3'!I42","v":0},{"$f":"'Data Input - Option 3'!J42","v":0},{"$f":"'Data Input - Option 3'!K42","v":0},{"$f":"'Data Input - Option 3'!L42","v":0},{"$f":"'Data Input - Option 3'!M42","v":0},{"$f":"'Data Input - Option 3'!N42","v":0},{"$f":"'Data Input - Option 3'!O42","v":0},{"$f":"'Data Input - Option 3'!P42","v":0},{"$f":"'Data Input - Option 3'!Q42","v":0},{"$f":"'Data Input - Option 3'!R42","v":0},{"$f":"'Data Input - Option 3'!S42","v":0},{"$f":"'Data Input - Option 3'!T42","v":0},{"$f":"'Data Input - Option 3'!U42","v":0},{"$f":"'Data Input - Option 3'!V42","v":0},{"$f":"'Data Input - Option 3'!W42","v":0},{"$f":"'Data Input - Option 3'!X42","v":0},{"$f":"'Data Input - Option 3'!Y42","v":0},{"$f":"'Data Input - Option 3'!Z42","v":0},{"$f":"'Data Input - Option 3'!AA42","v":0},{"$f":"'Data Input - Option 3'!AB42","v":0},{"$f":"'Data Input - Option 3'!AC42","v":0},{"$f":"'Data Input - Option 3'!AD42","v":0},{"$f":"'Data Input - Option 3'!AE42","v":0},{"$f":"'Data Input - Option 3'!AF42","v":0},{"$f":"'Data Input - Option 3'!AG42","v":0},{"$f":"'Data Input - Option 3'!AH42","v":0},{"$f":"'Data Input - Option 3'!AI42","v":0},{"$f":"'Data Input - Option 3'!AJ42","v":0},{"$f":"'Data Input - Option 3'!AK42","v":0},{"$f":"'Data Input - Option 3'!AL42","v":0},{"$f":"'Data Input - Option 3'!AM42","v":0},{"$f":"'Data Input - Option 3'!AN42","v":0},{"$f":"'Data Input - Option 3'!AO42","v":0},{"$f":"'Data Input - Option 3'!AP42","v":0},{"$f":"'Data Input - Option 3'!AQ42","v":0},{"$f":"'Data Input - Option 3'!AR42","v":0},{"$f":"'Data Input - Option 3'!AS42","v":0},{"$f":"'Data Input - Option 3'!AT42","v":0},{"$f":"'Data Input - Option 3'!AU42","v":0},{"$f":"'Data Input - Option 3'!AV42","v":0},{"$f":"'Data Input - Option 3'!AW42","v":0},{"$f":"'Data Input - Option 3'!AX42","v":0},{"$f":"'Data Input - Option 3'!AY42","v":0},{"$f":"'Data Input - Option 3'!AZ42","v":0},{"$f":"'Data Input - Option 3'!BA42","v":0},{"$f":"'Data Input - Option 3'!BB42","v":0},{"$f":"'Data Input - Option 3'!BC42","v":0},{"$f":"'Data Input - Option 3'!BD42","v":0},{"$f":"'Data Input - Option 3'!BE42","v":0},{"$f":"'Data Input - Option 3'!BF42","v":0},{"$f":"'Data Input - Option 3'!BG42","v":0},{"$f":"'Data Input - Option 3'!BH42","v":0},{"$f":"'Data Input - Option 3'!BI42","v":0},{"$f":"'Data Input - Option 3'!BJ42","v":0},{"$f":"'Data Input - Option 3'!BK42","v":0},{"$f":"'Data Input - Option 3'!BL42","v":0},{"$f":"'Data Input - Option 3'!BM42","v":0},{"$f":"'Data Input - Option 3'!BN42","v":0},{"$f":"'Data Input - Option 3'!BO42","v":0},{"$f":"'Data Input - Option 3'!BP42","v":0},{"$f":"'Data Input - Option 3'!BQ42","v":0},{"$f":"'Data Input - Option 3'!BR42","v":0},{"$f":"'Data Input - Option 3'!BS42","v":0},{"$f":"'Data Input - Option 3'!BT42","v":0},{"$f":"'Data Input - Option 3'!BU42","v":0},{"$f":"'Data Input - Option 3'!BV42","v":0},{"$f":"'Data Input - Option 3'!BW42","v":0},{"$f":"'Data Input - Option 3'!BX42","v":0},{"$f":"'Data Input - Option 3'!BY42","v":0},{"$f":"'Data Input - Option 3'!BZ42","v":0},{"$f":"'Data Input - Option 3'!CA42","v":0},{"$f":"'Data Input - Option 3'!CB42","v":0},{"$f":"'Data Input - Option 3'!CC42","v":0},{"$f":"'Data Input - Option 3'!CD42","v":0},{"$f":"'Data Input - Option 3'!CE42","v":0},{"$f":"'Data Input - Option 3'!CF42","v":0},{"$f":"'Data Input - Option 3'!CG42","v":0},{"$f":"'Data Input - Option 3'!CH42","v":0},{"$f":"'Data Input - Option 3'!CI42","v":0},{"$f":"'Data Input - Option 3'!CJ42","v":0},{"$f":"'Data Input - Option 3'!CK42","v":0},{"$f":"'Data Input - Option 3'!CL42","v":0},{"$f":"'Data Input - Option 3'!CM42","v":0},{"$f":"'Data Input - Option 3'!CN42","v":0},{"$f":"'Data Input - Option 3'!CO42","v":0},{"$f":"'Data Input - Option 3'!CP42","v":0},{"$f":"'Data Input - Option 3'!CQ42","v":0},{"$f":"'Data Input - Option 3'!CR42","v":0},{"$f":"'Data Input - Option 3'!CS42","v":0},{"$f":"'Data Input - Option 3'!CT42","v":0},{"$f":"'Data Input - Option 3'!CU42","v":0},{"$f":"'Data Input - Option 3'!CV42","v":0},{"$f":"'Data Input - Option 3'!CW42","v":0},{"$f":"'Data Input - Option 3'!CX42","v":0},{"$f":"'Data Input - Option 3'!CY42","v":0},{"$f":"'Data Input - Option 3'!CZ42","v":0},{"$f":"'Data Input - Option 3'!DA42","v":0},{"$f":"'Data Input - Option 3'!DB42","v":0},{"$f":"'Data Input - Option 3'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D226*D$7","v":0},{"$f":"E226*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ226*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",D227+D13*(1+$D$177),D223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",E227+E13*(1+$D$177),E223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",F227+F13*(1+$D$177),F223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",G227+G13*(1+$D$177),G223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",H227+H13*(1+$D$177),H223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",I227+I13*(1+$D$177),I223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",J227+J13*(1+$D$177),J223)","v":1564.8462243759484},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",K227+K13*(1+$D$177),K223)","v":1511.928719203815},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",L227+L13*(1+$D$177),L223)","v":1460.8006948829131},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",M227+M13*(1+$D$177),M223)","v":1411.4016375680321},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",N227+N13*(1+$D$177),N223)","v":1363.6730797758767},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",O227+O13*(1+$D$177),O223)","v":1317.558531184422},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",P227+P13*(1+$D$177),P223)","v":1273.0034117723885},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Q227+Q13*(1+$D$177),Q223)","v":1229.9549872196992},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",R227+R13*(1+$D$177),R223)","v":1188.3623064924629},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",S227+S13*(1+$D$177),S223)","v":1148.1761415386115},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",T227+T13*(1+$D$177),T223)","v":1109.3489290228133},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",U227+U13*(1+$D$177),U223)","v":1071.8347140317037},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",V227+V13*(1+$D$177),V223)","v":1035.5890956828057},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",W227+W13*(1+$D$177),W223)","v":1000.569174572759},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",X227+X13*(1+$D$177),X223)","v":966.73350200266589},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Y227+Y13*(1+$D$177),Y223)","v":934.0420309204502},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",Z227+Z13*(1+$D$177),Z223)","v":902.45606852217406},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AA227+AA13*(1+$D$177),AA223)","v":871.93823045620695},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AB227+AB13*(1+$D$177),AB223)","v":842.45239657604554},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AC227+AC13*(1+$D$177),AC223)","v":813.96366818941601},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AD227+AD13*(1+$D$177),AD223)","v":786.43832675305907},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AE227+AE13*(1+$D$177),AE223)","v":759.84379396430836},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AF227+AF13*(1+$D$177),AF223)","v":734.14859320223024},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AG227+AG13*(1+$D$177),AG223)","v":709.32231227268642},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AH227+AH13*(1+$D$177),AH223)","v":688.66243909969546},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AI227+AI13*(1+$D$177),AI223)","v":668.60430980552951},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AJ227+AJ13*(1+$D$177),AJ223)","v":649.13039786944614},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AK227+AK13*(1+$D$177),AK223)","v":630.22368725188949},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AL227+AL13*(1+$D$177),AL223)","v":611.86765752610631},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AM227+AM13*(1+$D$177),AM223)","v":594.04626944282165},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AN227+AN13*(1+$D$177),AN223)","v":576.74395091536076},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AO227+AO13*(1+$D$177),AO223)","v":559.94558341297159},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AP227+AP13*(1+$D$177),AP223)","v":543.63648875045783},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AQ227+AQ13*(1+$D$177),AQ223)","v":527.80241626258044},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AR227+AR13*(1+$D$177),AR223)","v":512.42953035201981},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AS227+AS13*(1+$D$177),AS223)","v":497.50439840001923},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AT227+AT13*(1+$D$177),AT223)","v":483.01397902914482},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AU227+AU13*(1+$D$177),AU223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AV227+AV13*(1+$D$177),AV223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AW227+AW13*(1+$D$177),AW223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AX227+AX13*(1+$D$177),AX223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AY227+AY13*(1+$D$177),AY223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",AZ227+AZ13*(1+$D$177),AZ223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BA227+BA13*(1+$D$177),BA223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BB227+BB13*(1+$D$177),BB223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BC227+BC13*(1+$D$177),BC223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BD227+BD13*(1+$D$177),BD223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BE227+BE13*(1+$D$177),BE223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BF227+BF13*(1+$D$177),BF223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BG227+BG13*(1+$D$177),BG223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BH227+BH13*(1+$D$177),BH223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BI227+BI13*(1+$D$177),BI223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BJ227+BJ13*(1+$D$177),BJ223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BK227+BK13*(1+$D$177),BK223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BL227+BL13*(1+$D$177),BL223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BM227+BM13*(1+$D$177),BM223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BN227+BN13*(1+$D$177),BN223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BO227+BO13*(1+$D$177),BO223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BP227+BP13*(1+$D$177),BP223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BQ227+BQ13*(1+$D$177),BQ223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BR227+BR13*(1+$D$177),BR223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BS227+BS13*(1+$D$177),BS223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BT227+BT13*(1+$D$177),BT223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BU227+BU13*(1+$D$177),BU223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BV227+BV13*(1+$D$177),BV223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BW227+BW13*(1+$D$177),BW223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BX227+BX13*(1+$D$177),BX223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BY227+BY13*(1+$D$177),BY223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",BZ227+BZ13*(1+$D$177),BZ223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CA227+CA13*(1+$D$177),CA223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CB227+CB13*(1+$D$177),CB223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CC227+CC13*(1+$D$177),CC223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CD227+CD13*(1+$D$177),CD223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CE227+CE13*(1+$D$177),CE223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CF227+CF13*(1+$D$177),CF223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CG227+CG13*(1+$D$177),CG223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CH227+CH13*(1+$D$177),CH223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CI227+CI13*(1+$D$177),CI223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CJ227+CJ13*(1+$D$177),CJ223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CK227+CK13*(1+$D$177),CK223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CL227+CL13*(1+$D$177),CL223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CM227+CM13*(1+$D$177),CM223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CN227+CN13*(1+$D$177),CN223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CO227+CO13*(1+$D$177),CO223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CP227+CP13*(1+$D$177),CP223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CQ227+CQ13*(1+$D$177),CQ223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CR227+CR13*(1+$D$177),CR223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CS227+CS13*(1+$D$177),CS223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CT227+CT13*(1+$D$177),CT223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CU227+CU13*(1+$D$177),CU223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CV227+CV13*(1+$D$177),CV223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CW227+CW13*(1+$D$177),CW223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CX227+CX13*(1+$D$177),CX223)","v":0},{"$f":"IF('Data Input - Option 3'!$F$37=\"Yes\",CY227+CY13*(1+$D$177),CY223)","v":0}]
[]
[null,"TOTALS"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA",null,"Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£000s",{"$f":"SUM(D36:CY36)","v":27144.078907764095},null,null,null,null,{"$f":"D234*(1-$D$177)","v":19000.855235434865},{"$f":"D234*(1+$D$177)","v":35287.302580093325},{"$f":"SUM(D194:CY194)","v":25669.978847882267},{"$f":"SUM(D205:CY205)","v":28655.465599647945},{"$f":"SUM(D218:CY218)","v":15897.543011540556},{"$f":"SUM(D229:CY229)","v":33551.997678301523}]
[null,"Opex","£000s",{"$f":"SUM(D40:CY40)","v":272205.59797512984},null,null,null,null,{"$f":"$D$235*(1-$D$181)","v":190543.91858259088},{"$f":"$D$235*(1+$D$181)","v":353867.27736766881}]
[null,"Waste","£000s",{"$f":"SUM(D44:CY44)","v":0}]
[null,"Energy consumption","£000s",{"$f":"SUM(D48:CY48)","v":0},{"$f":"SUM(D101:CY101)+SUM(D49:CY49)","v":0},{"$f":"SUM(D135:CY135)+SUM(D49:CY49)","v":0}]
[null,"Air pollutant emissions","£000s",{"$f":"SUM(D72:CY72)","v":10964.130540329608},{"$f":"SUM(D115:CY115)","v":1527.6451125834922},{"$f":"SUM(D149:CY149)","v":37773.800345669013},{"$f":"SUM(D173:CY173)","v":10938.786667685898}]
[null,"GHG emissions","£000s",{"$f":"SUM(D87:CY87)","v":0},{"$f":"SUM(D122:CY122)","v":0},{"$f":"SUM(D156:CY156)","v":0}]
[null,"Wider impacts","£000s"]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£000s",{"$f":"I234","v":19000.855235434865},{"$f":"J234","v":35287.302580093325},{"$f":"$D234","v":27144.078907764095},27144.078907764095,27144.078907764095,27144.078907764095,27144.078907764095,27144.078907764095,27144.078907764095,27144.078907764095,{"$f":"K234","v":25669.978847882267},{"$f":"L234","v":28655.465599647945}]
[null,"Opex","£000s",{"$f":"$D235","v":272205.59797512984},272205.59797512984,{"$f":"I235","v":190543.91858259088},{"$f":"J235","v":353867.27736766881},{"$f":"$D235","v":272205.59797512984},272205.59797512984,272205.59797512984,272205.59797512984,272205.59797512984,272205.59797512984,272205.59797512984,272205.59797512984]
[null,"Waste","£000s",0,0,{"$f":"$D236","v":0},0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£000s",0,0,0,0,{"$f":"E237","v":0},{"$f":"F237","v":0},{"$f":"$D237","v":0},0,0,0,0,0]
[null,"Air pollutant emissions","£000s",10964.130540329608,10964.130540329608,10964.130540329608,10964.130540329608,{"$f":"$D238","v":10964.130540329608},{"$f":"$D238","v":10964.130540329608},{"$f":"E238","v":1527.6451125834922},{"$f":"F238","v":37773.800345669013},{"$f":"G238","v":10938.786667685898},{"$f":"H238","v":0},{"$f":"$D238","v":10964.130540329608},{"$f":"$D238","v":10964.130540329608}]
[null,"GHG emissions","£000s",0,0,0,0,{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0}]
[]
[null,"Scenario analysis",null,"H Cost/L Benefit","L Cost/H benefit"]
[null,"Capex","£000s",{"$f":"N234","v":33551.997678301523},{"$f":"M234","v":15897.543011540556}]
[null,"Opex","£000s",{"$f":"J235","v":353867.27736766881},{"$f":"I235","v":190543.91858259088}]
[null,"Waste","£000s",{"$f":"$D$236","v":0},{"$f":"$D$236","v":0}]
[null,"Energy consumption","£000s",{"$f":"F237","v":0},{"$f":"E237","v":0}]
[null,"Air pollutant emissions","£000s",{"$f":"E238","v":1527.6451125834922},{"$f":"F238","v":37773.800345669013}]
[null,"GHG emissions","£000s",{"$f":"E239","v":0},{"$f":"F239","v":0}]
[]
[null,"Totals £m"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA","Location adjusted","Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£m",{"$f":"D234/1000","v":27.144078907764094},0,0,0,0,19.000855235434866,35.287302580093325,25.669978847882266,28.655465599647947,15.897543011540556,33.551997678301525]
[null,"Opex","£m",{"$f":"D235/1000","v":272.20559797512982},0,0,0,0,190.54391858259089,353.86727736766881,0,0,0,0]
[null,"Waste","£m",{"$f":"D236/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D237/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Air pollutant emissions","£m",{"$f":"D238/1000","v":10.964130540329608},1.5276451125834922,37.773800345669017,10.938786667685898,0,0,0,0,0,0,0]
[null,"GHG emissions","£m",{"$f":"D239/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Wider impacts","£m",{"$f":"D240/1000","v":0},0,0,0,0,{"$f":"I240/1000","v":0},0,0,0,0,0]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£m",{"$f":"D243/1000","v":19.000855235434866},35.287302580093325,27.144078907764094,27.144078907764094,27.144078907764094,27.144078907764094,27.144078907764094,27.144078907764094,27.144078907764094,27.144078907764094,25.669978847882266,28.655465599647947]
[null,"Opex","£m",{"$f":"D244/1000","v":272.20559797512982},272.20559797512982,190.54391858259089,353.86727736766881,272.20559797512982,272.20559797512982,272.20559797512982,272.20559797512982,272.20559797512982,272.20559797512982,272.20559797512982,272.20559797512982]
[null,"Waste","£m",{"$f":"D245/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D246/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Air pollutant emissions","£m",{"$f":"D247/1000","v":10.964130540329608},10.964130540329608,10.964130540329608,10.964130540329608,10.964130540329608,10.964130540329608,1.5276451125834922,37.773800345669017,10.938786667685898,0,10.964130540329608,10.964130540329608]
[null,"GHG emissions","£m",{"$f":"D248/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Scenario analysis",null,{"$f":"D250","v":"H Cost/L Benefit"},{"$f":"E250","v":"L Cost/H benefit"}]
[null,"Capex","£m",{"$f":"D251/1000","v":33.551997678301525},15.897543011540556]
[null,"Opex","£m",353.86727736766881,190.54391858259089]
[null,"Waste","£m",0,0]
[null,"Energy consumption","£m",0,0]
[null,"Air pollutant emissions","£m",1.5276451125834922,37.773800345669017]
[null,"GHG emissions","£m",0,0]

{"sheet":"Calc_Option4","index":23,"n_rows":283,"n_cols":103,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Calculations - Option 4","<< BACK to Data Input"]
[null,{"$f":"IF(ISBLANK('Data Input - Case description'!G21),\"Option not selected\",'Data Input - Case description'!G21)","v":"Option 2"}]
[null,"First year",{"$f":"IF('Data Input - General'!F25=0,'Data Input - General'!F22,'Data Input - General'!F25)","v":2023}]
[null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,"Year",null,{"$f":"'Data Input - Option 4'!H7","v":2023},{"$f":"'Data Input - Option 4'!I7","v":2024},{"$f":"'Data Input - Option 4'!J7","v":2025},{"$f":"'Data Input - Option 4'!K7","v":2026},{"$f":"'Data Input - Option 4'!L7","v":2027},{"$f":"'Data Input - Option 4'!M7","v":2028},{"$f":"'Data Input - Option 4'!N7","v":2029},{"$f":"'Data Input - Option 4'!O7","v":2030},{"$f":"'Data Input - Option 4'!P7","v":2031},{"$f":"'Data Input - Option 4'!Q7","v":2032},{"$f":"'Data Input - Option 4'!R7","v":2033},{"$f":"'Data Input - Option 4'!S7","v":2034},{"$f":"'Data Input - Option 4'!T7","v":2035},{"$f":"'Data Input - Option 4'!U7","v":2036},{"$f":"'Data Input - Option 4'!V7","v":2037},{"$f":"'Data Input - Option 4'!W7","v":2038},{"$f":"'Data Input - Option 4'!X7","v":2039},{"$f":"'Data Input - Option 4'!Y7","v":2040},{"$f":"'Data Input - Option 4'!Z7","v":2041},{"$f":"'Data Input - Option 4'!AA7","v":2042},{"$f":"'Data Input - Option 4'!AB7","v":2043},{"$f":"'Data Input - Option 4'!AC7","v":2044},{"$f":"'Data Input - Option 4'!AD7","v":2045},{"$f":"'Data Input - Option 4'!AE7","v":2046},{"$f":"'Data Input - Option 4'!AF7","v":2047},{"$f":"'Data Input - Option 4'!AG7","v":2048},{"$f":"'Data Input - Option 4'!AH7","v":2049},{"$f":"'Data Input - Option 4'!AI7","v":2050},{"$f":"'Data Input - Option 4'!AJ7","v":2051},{"$f":"'Data Input - Option 4'!AK7","v":2052},{"$f":"'Data Input - Option 4'!AL7","v":2053},{"$f":"'Data Input - Option 4'!AM7","v":2054},{"$f":"'Data Input - Option 4'!AN7","v":2055},{"$f":"'Data Input - Option 4'!AO7","v":2056},{"$f":"'Data Input - Option 4'!AP7","v":2057},{"$f":"'Data Input - Option 4'!AQ7","v":2058},{"$f":"'Data Input - Option 4'!AR7","v":2059},{"$f":"'Data Input - Option 4'!AS7","v":2060},{"$f":"'Data Input - Option 4'!AT7","v":2061},{"$f":"'Data Input - Option 4'!AU7","v":2062},{"$f":"'Data Input - Option 4'!AV7","v":2063},{"$f":"'Data Input - Option 4'!AW7","v":2064},{"$f":"'Data Input - Option 4'!AX7","v":2065},{"$f":"'Data Input - Option 4'!AY7","v":0},{"$f":"'Data Input - Option 4'!AZ7","v":0},{"$f":"'Data Input - Option 4'!BA7","v":0},{"$f":"'Data Input - Option 4'!BB7","v":0},{"$f":"'Data Input - Option 4'!BC7","v":0},{"$f":"'Data Input - Option 4'!BD7","v":0},{"$f":"'Data Input - Option 4'!BE7","v":0},{"$f":"'Data Input - Option 4'!BF7","v":0},{"$f":"'Data Input - Option 4'!BG7","v":0},{"$f":"'Data Input - Option 4'!BH7","v":0},{"$f":"'Data Input - Option 4'!BI7","v":0},{"$f":"'Data Input - Option 4'!BJ7","v":0},{"$f":"'Data Input - Option 4'!BK7","v":0},{"$f":"'Data Input - Option 4'!BL7","v":0},{"$f":"'Data Input - Option 4'!BM7","v":0},{"$f":"'Data Input - Option 4'!BN7","v":0},{"$f":"'Data Input - Option 4'!BO7","v":0},{"$f":"'Data Input - Option 4'!BP7","v":0},{"$f":"'Data Input - Option 4'!BQ7","v":0},{"$f":"'Data Input - Option 4'!BR7","v":0},{"$f":"'Data Input - Option 4'!BS7","v":0},{"$f":"'Data Input - Option 4'!BT7","v":0},{"$f":"'Data Input - Option 4'!BU7","v":0},{"$f":"'Data Input - Option 4'!BV7","v":0},{"$f":"'Data Input - Option 4'!BW7","v":0},{"$f":"'Data Input - Option 4'!BX7","v":0},{"$f":"'Data Input - Option 4'!BY7","v":0},{"$f":"'Data Input - Option 4'!BZ7","v":0},{"$f":"'Data Input - Option 4'!CA7","v":0},{"$f":"'Data Input - Option 4'!CB7","v":0},{"$f":"'Data Input - Option 4'!CC7","v":0},{"$f":"'Data Input - Option 4'!CD7","v":0},{"$f":"'Data Input - Option 4'!CE7","v":0},{"$f":"'Data Input - Option 4'!CF7","v":0},{"$f":"'Data Input - Option 4'!CG7","v":0},{"$f":"'Data Input - Option 4'!CH7","v":0},{"$f":"'Data Input - Option 4'!CI7","v":0},{"$f":"'Data Input - Option 4'!CJ7","v":0},{"$f":"'Data Input - Option 4'!CK7","v":0},{"$f":"'Data Input - Option 4'!CL7","v":0},{"$f":"'Data Input - Option 4'!CM7","v":0},{"$f":"'Data Input - Option 4'!CN7","v":0},{"$f":"'Data Input - Option 4'!CO7","v":0},{"$f":"'Data Input - Option 4'!CP7","v":0},{"$f":"'Data Input - Option 4'!CQ7","v":0},{"$f":"'Data Input - Option 4'!CR7","v":0},{"$f":"'Data Input - Option 4'!CS7","v":0},{"$f":"'Data Input - Option 4'!CT7","v":0},{"$f":"'Data Input - Option 4'!CU7","v":0},{"$f":"'Data Input - Option 4'!CV7","v":0},{"$f":"'Data Input - Option 4'!CW7","v":0},{"$f":"'Data Input - Option 4'!CX7","v":0},{"$f":"'Data Input - Option 4'!CY7","v":0},{"$f":"'Data Input - Option 4'!CZ7","v":0},{"$f":"'Data Input - Option 4'!DA7","v":0},{"$f":"'Data Input - Option 4'!DB7","v":0},{"$f":"'Data Input - Option 4'!DC7","v":0}]
[null,"Discount factor",null,{"$f":"IF(D6=0,0,'Discount and deflators'!F12)","v":1},{"$f":"IF(E6=0,0,'Discount and deflators'!G12)","v":0.96618357487922713},{"$f":"IF(F6=0,0,'Discount and deflators'!H12)","v":0.93351070036640305},{"$f":"IF(G6=0,0,'Discount and deflators'!I12)","v":0.90194270566802237},{"$f":"IF(H6=0,0,'Discount and deflators'!J12)","v":0.87144222769857238},{"$f":"IF(I6=0,0,'Discount and deflators'!K12)","v":0.84197316685852408},{"$f":"IF(J6=0,0,'Discount and deflators'!L12)","v":0.81350064430775282},{"$f":"IF(K6=0,0,'Discount and deflators'!M12)","v":0.78599096068381924},{"$f":"IF(L6=0,0,'Discount and deflators'!N12)","v":0.75941155621625056},{"$f":"IF(M6=0,0,'Discount and deflators'!O12)","v":0.73373097218961414},{"$f":"IF(N6=0,0,'Discount and deflators'!P12)","v":0.70891881370977217},{"$f":"IF(O6=0,0,'Discount and deflators'!Q12)","v":0.68494571372924851},{"$f":"IF(P6=0,0,'Discount and deflators'!R12)","v":0.66178329828912907},{"$f":"IF(Q6=0,0,'Discount and deflators'!S12)","v":0.63940415293635666},{"$f":"IF(R6=0,0,'Discount and deflators'!T12)","v":0.61778179027667313},{"$f":"IF(S6=0,0,'Discount and deflators'!U12)","v":0.59689061862480497},{"$f":"IF(T6=0,0,'Discount and deflators'!V12)","v":0.57670591171478747},{"$f":"IF(U6=0,0,'Discount and deflators'!W12)","v":0.55720377943457733},{"$f":"IF(V6=0,0,'Discount and deflators'!X12)","v":0.53836113955031628},{"$f":"IF(W6=0,0,'Discount and deflators'!Y12)","v":0.520155690386779},{"$f":"IF(X6=0,0,'Discount and deflators'!Z12)","v":0.50256588443167061},{"$f":"IF(Y6=0,0,'Discount and deflators'!AA12)","v":0.48557090283253201},{"$f":"IF(Z6=0,0,'Discount and deflators'!AB12)","v":0.46915063075606961},{"$f":"IF(AA6=0,0,'Discount and deflators'!AC12)","v":0.45328563358074364},{"$f":"IF(AB6=0,0,'Discount and deflators'!AD12)","v":0.43795713389443836},{"$f":"IF(AC6=0,0,'Discount and deflators'!AE12)","v":0.42314698926998878},{"$f":"IF(AD6=0,0,'Discount and deflators'!AF12)","v":0.40883767079225974},{"$f":"IF(AE6=0,0,'Discount and deflators'!AG12)","v":0.39501224231136212},{"$f":"IF(AF6=0,0,'Discount and deflators'!AH12)","v":0.38165434039745133},{"$f":"IF(AG6=0,0,'Discount and deflators'!AI12)","v":0.36874815497338298},{"$f":"IF(AH6=0,0,'Discount and deflators'!AJ12)","v":0.35800791744988636},{"$f":"IF(AI6=0,0,'Discount and deflators'!AK12)","v":0.34758050237853044},{"$f":"IF(AJ6=0,0,'Discount and deflators'!AL12)","v":0.33745679842575771},{"$f":"IF(AK6=0,0,'Discount and deflators'!AM12)","v":0.32762795963665797},{"$f":"IF(AL6=0,0,'Discount and deflators'!AN12)","v":0.31808539770549316},{"$f":"IF(AM6=0,0,'Discount and deflators'!AO12)","v":0.30882077447135259},{"$f":"IF(AN6=0,0,'Discount and deflators'!AP12)","v":0.29982599463238113},{"$f":"IF(AO6=0,0,'Discount and deflators'!AQ12)","v":0.29109319867221467},{"$f":"IF(AP6=0,0,'Discount and deflators'!AR12)","v":0.2826147559924414},{"$f":"IF(AQ6=0,0,'Discount and deflators'!AS12)","v":0.27438325824508875},{"$f":"IF(AR6=0,0,'Discount and deflators'!AT12)","v":0.26639151285930945},{"$f":"IF(AS6=0,0,'Discount and deflators'!AU12)","v":0.25863253675661113},{"$f":"IF(AT6=0,0,'Discount and deflators'!AV12)","v":0.25109955024913699},{"$f":"IF(AU6=0,0,'Discount and deflators'!AW12)","v":0},{"$f":"IF(AV6=0,0,'Discount and deflators'!AX12)","v":0},{"$f":"IF(AW6=0,0,'Discount and deflators'!AY12)","v":0},{"$f":"IF(AX6=0,0,'Discount and deflators'!AZ12)","v":0},{"$f":"IF(AY6=0,0,'Discount and deflators'!BA12)","v":0},{"$f":"IF(AZ6=0,0,'Discount and deflators'!BB12)","v":0},{"$f":"IF(BA6=0,0,'Discount and deflators'!BC12)","v":0},{"$f":"IF(BB6=0,0,'Discount and deflators'!BD12)","v":0},{"$f":"IF(BC6=0,0,'Discount and deflators'!BE12)","v":0},{"$f":"IF(BD6=0,0,'Discount and deflators'!BF12)","v":0},{"$f":"IF(BE6=0,0,'Discount and deflators'!BG12)","v":0},{"$f":"IF(BF6=0,0,'Discount and deflators'!BH12)","v":0},{"$f":"IF(BG6=0,0,'Discount and deflators'!BI12)","v":0},{"$f":"IF(BH6=0,0,'Discount and deflators'!BJ12)","v":0},{"$f":"IF(BI6=0,0,'Discount and deflators'!BK12)","v":0},{"$f":"IF(BJ6=0,0,'Discount and deflators'!BL12)","v":0},{"$f":"IF(BK6=0,0,'Discount and deflators'!BM12)","v":0},{"$f":"IF(BL6=0,0,'Discount and deflators'!BN12)","v":0},{"$f":"IF(BM6=0,0,'Discount and deflators'!BO12)","v":0},{"$f":"IF(BN6=0,0,'Discount and deflators'!BP12)","v":0},{"$f":"IF(BO6=0,0,'Discount and deflators'!BQ12)","v":0},{"$f":"IF(BP6=0,0,'Discount and deflators'!BR12)","v":0},{"$f":"IF(BQ6=0,0,'Discount and deflators'!BS12)","v":0},{"$f":"IF(BR6=0,0,'Discount and deflators'!BT12)","v":0},{"$f":"IF(BS6=0,0,'Discount and deflators'!BU12)","v":0},{"$f":"IF(BT6=0,0,'Discount and deflators'!BV12)","v":0},{"$f":"IF(BU6=0,0,'Discount and deflators'!BW12)","v":0},{"$f":"IF(BV6=0,0,'Discount and deflators'!BX12)","v":0},{"$f":"IF(BW6=0,0,'Discount and deflators'!BY12)","v":0},{"$f":"IF(BX6=0,0,'Discount and deflators'!BZ12)","v":0},{"$f":"IF(BY6=0,0,'Discount and deflators'!CA12)","v":0},{"$f":"IF(BZ6=0,0,'Discount and deflators'!CB12)","v":0},{"$f":"IF(CA6=0,0,'Discount and deflators'!CC12)","v":0},{"$f":"IF(CB6=0,0,'Discount and deflators'!CD12)","v":0},{"$f":"IF(CC6=0,0,'Discount and deflators'!CE12)","v":0},{"$f":"IF(CD6=0,0,'Discount and deflators'!CF12)","v":0},{"$f":"IF(CE6=0,0,'Discount and deflators'!CG12)","v":0},{"$f":"IF(CF6=0,0,'Discount and deflators'!CH12)","v":0},{"$f":"IF(CG6=0,0,'Discount and deflators'!CI12)","v":0},{"$f":"IF(CH6=0,0,'Discount and deflators'!CJ12)","v":0},{"$f":"IF(CI6=0,0,'Discount and deflators'!CK12)","v":0},{"$f":"IF(CJ6=0,0,'Discount and deflators'!CL12)","v":0},{"$f":"IF(CK6=0,0,'Discount and deflators'!CM12)","v":0},{"$f":"IF(CL6=0,0,'Discount and deflators'!CN12)","v":0},{"$f":"IF(CM6=0,0,'Discount and deflators'!CO12)","v":0},{"$f":"IF(CN6=0,0,'Discount and deflators'!CP12)","v":0},{"$f":"IF(CO6=0,0,'Discount and deflators'!CQ12)","v":0},{"$f":"IF(CP6=0,0,'Discount and deflators'!CR12)","v":0},{"$f":"IF(CQ6=0,0,'Discount and deflators'!CS12)","v":0},{"$f":"IF(CR6=0,0,'Discount and deflators'!CT12)","v":0},{"$f":"IF(CS6=0,0,'Discount and deflators'!CU12)","v":0},{"$f":"IF(CT6=0,0,'Discount and deflators'!CV12)","v":0},{"$f":"IF(CU6=0,0,'Discount and deflators'!CW12)","v":0},{"$f":"IF(CV6=0,0,'Discount and deflators'!CX12)","v":0},{"$f":"IF(CW6=0,0,'Discount and deflators'!CY12)","v":0},{"$f":"IF(CX6=0,0,'Discount and deflators'!CZ12)","v":0},{"$f":"IF(CY6=0,0,'Discount and deflators'!DA12)","v":0}]
[]
[null,"CENTRAL CALCULATIONS"]
[]
[null,"Capital Costs (total)"]
[null,"Total Capex","£000s",{"$f":"'Data Input - Option 4'!H30","v":0},{"$f":"'Data Input - Option 4'!I30","v":0},{"$f":"'Data Input - Option 4'!J30","v":0},{"$f":"'Data Input - Option 4'!K30","v":0},{"$f":"'Data Input - Option 4'!L30","v":0},{"$f":"'Data Input - Option 4'!M30","v":0},{"$f":"'Data Input - Option 4'!N30","v":0},{"$f":"'Data Input - Option 4'!O30","v":0},{"$f":"'Data Input - Option 4'!P30","v":0},{"$f":"'Data Input - Option 4'!Q30","v":0},{"$f":"'Data Input - Option 4'!R30","v":0},{"$f":"'Data Input - Option 4'!S30","v":68000},{"$f":"'Data Input - Option 4'!T30","v":68000},{"$f":"'Data Input - Option 4'!U30","v":68000},{"$f":"'Data Input - Option 4'!V30","v":0},{"$f":"'Data Input - Option 4'!W30","v":0},{"$f":"'Data Input - Option 4'!X30","v":0},{"$f":"'Data Input - Option 4'!Y30","v":0},{"$f":"'Data Input - Option 4'!Z30","v":0},{"$f":"'Data Input - Option 4'!AA30","v":0},{"$f":"'Data Input - Option 4'!AB30","v":0},{"$f":"'Data Input - Option 4'!AC30","v":0},{"$f":"'Data Input - Option 4'!AD30","v":0},{"$f":"'Data Input - Option 4'!AE30","v":0},{"$f":"'Data Input - Option 4'!AF30","v":0},{"$f":"'Data Input - Option 4'!AG30","v":0},{"$f":"'Data Input - Option 4'!AH30","v":0},{"$f":"'Data Input - Option 4'!AI30","v":0},{"$f":"'Data Input - Option 4'!AJ30","v":0},{"$f":"'Data Input - Option 4'!AK30","v":0},{"$f":"'Data Input - Option 4'!AL30","v":0},{"$f":"'Data Input - Option 4'!AM30","v":0},{"$f":"'Data Input - Option 4'!AN30","v":0},{"$f":"'Data Input - Option 4'!AO30","v":0},{"$f":"'Data Input - Option 4'!AP30","v":0},{"$f":"'Data Input - Option 4'!AQ30","v":0},{"$f":"'Data Input - Option 4'!AR30","v":0},{"$f":"'Data Input - Option 4'!AS30","v":0},{"$f":"'Data Input - Option 4'!AT30","v":0},{"$f":"'Data Input - Option 4'!AU30","v":0},{"$f":"'Data Input - Option 4'!AV30","v":0},{"$f":"'Data Input - Option 4'!AW30","v":0},{"$f":"'Data Input - Option 4'!AX30","v":0},{"$f":"'Data Input - Option 4'!AY30","v":0},{"$f":"'Data Input - Option 4'!AZ30","v":0},{"$f":"'Data Input - Option 4'!BA30","v":0},{"$f":"'Data Input - Option 4'!BB30","v":0},{"$f":"'Data Input - Option 4'!BC30","v":0},{"$f":"'Data Input - Option 4'!BD30","v":0},{"$f":"'Data Input - Option 4'!BE30","v":0},{"$f":"'Data Input - Option 4'!BF30","v":0},{"$f":"'Data Input - Option 4'!BG30","v":0},{"$f":"'Data Input - Option 4'!BH30","v":0},{"$f":"'Data Input - Option 4'!BI30","v":0},{"$f":"'Data Input - Option 4'!BJ30","v":0},{"$f":"'Data Input - Option 4'!BK30","v":0},{"$f":"'Data Input - Option 4'!BL30","v":0},{"$f":"'Data Input - Option 4'!BM30","v":0},{"$f":"'Data Input - Option 4'!BN30","v":0},{"$f":"'Data Input - Option 4'!BO30","v":0},{"$f":"'Data Input - Option 4'!BP30","v":0},{"$f":"'Data Input - Option 4'!BQ30","v":0},{"$f":"'Data Input - Option 4'!BR30","v":0},{"$f":"'Data Input - Option 4'!BS30","v":0},{"$f":"'Data Input - Option 4'!BT30","v":0},{"$f":"'Data Input - Option 4'!BU30","v":0},{"$f":"'Data Input - Option 4'!BV30","v":0},{"$f":"'Data Input - Option 4'!BW30","v":0},{"$f":"'Data Input - Option 4'!BX30","v":0},{"$f":"'Data Input - Option 4'!BY30","v":0},{"$f":"'Data Input - Option 4'!BZ30","v":0},{"$f":"'Data Input - Option 4'!CA30","v":0},{"$f":"'Data Input - Option 4'!CB30","v":0},{"$f":"'Data Input - Option 4'!CC30","v":0},{"$f":"'Data Input - Option 4'!CD30","v":0},{"$f":"'Data Input - Option 4'!CE30","v":0},{"$f":"'Data Input - Option 4'!CF30","v":0},{"$f":"'Data Input - Option 4'!CG30","v":0},{"$f":"'Data Input - Option 4'!CH30","v":0},{"$f":"'Data Input - Option 4'!CI30","v":0},{"$f":"'Data Input - Option 4'!CJ30","v":0},{"$f":"'Data Input - Option 4'!CK30","v":0},{"$f":"'Data Input - Option 4'!CL30","v":0},{"$f":"'Data Input - Option 4'!CM30","v":0},{"$f":"'Data Input - Option 4'!CN30","v":0},{"$f":"'Data Input - Option 4'!CO30","v":0},{"$f":"'Data Input - Option 4'!CP30","v":0},{"$f":"'Data Input - Option 4'!CQ30","v":0},{"$f":"'Data Input - Option 4'!CR30","v":0},{"$f":"'Data Input - Option 4'!CS30","v":0},{"$f":"'Data Input - Option 4'!CT30","v":0},{"$f":"'Data Input - Option 4'!CU30","v":0},{"$f":"'Data Input - Option 4'!CV30","v":0},{"$f":"'Data Input - Option 4'!CW30","v":0},{"$f":"'Data Input - Option 4'!CX30","v":0},{"$f":"'Data Input - Option 4'!CY30","v":0},{"$f":"'Data Input - Option 4'!CZ30","v":0},{"$f":"'Data Input - Option 4'!DA30","v":0},{"$f":"'Data Input - Option 4'!DB30","v":0},{"$f":"'Data Input - Option 4'!DC30","v":0}]
[null,"Total capex discounted","£000s",{"$f":"D12*D$7","v":0},{"$f":"E12*E$7","v":0},0,0,0,0,0,0,0,0,0,46576.308533588897,45001.264283660777,43479.482399672255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ12*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"First Year of upfront costs? - Array",null,{"$f":"IF(D12<>0,TRUE,FALSE)","v":false},{"$f":"IF(D15=TRUE,\"ALREADY FOUND\",IF(E12<>0,TRUE,FALSE))","v":false},{"$f":"IF(E15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(E15=TRUE,\"ALREADY FOUND\",IF(F12<>0,TRUE,FALSE)))","v":false},{"$f":"IF(F15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(F15=TRUE,\"ALREADY FOUND\",IF(G12<>0,TRUE,FALSE)))","v":false},false,false,false,false,false,false,false,true,"ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND",{"$f":"IF(BR15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(BR15=TRUE,\"ALREADY FOUND\",IF(BS12<>0,TRUE,FALSE)))","v":"ALREADY FOUND"},"ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND","ALREADY FOUND"]
[null,"First Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$15:$CX$15,0))","v":2034}]
[null,"Final Year of upfront costs? - Array",null,{"$f":"IF(D6<$D$16,FALSE,IF(D12+E12=0,TRUE,FALSE))","v":false},{"$f":"IF(D17=TRUE,\"N/A\",IF(D17=\"N/A\",\"N/A\",IF(E6<$D$16,FALSE,IF(E12+F12=0,TRUE,FALSE))))","v":false},{"$f":"IF(E17=TRUE,\"N/A\",IF(E17=\"N/A\",\"N/A\",IF(F6<$D$16,FALSE,IF(F12+G12=0,TRUE,FALSE))))","v":false},{"$f":"IF(F17=TRUE,\"N/A\",IF(F17=\"N/A\",\"N/A\",IF(G6<$D$16,FALSE,IF(G12+H12=0,TRUE,FALSE))))","v":false},{"$f":"IF(G17=TRUE,\"N/A\",IF(G17=\"N/A\",\"N/A\",IF(H6<$D$16,FALSE,IF(H12+I12=0,TRUE,FALSE))))","v":false},{"$f":"IF(H17=TRUE,\"N/A\",IF(H17=\"N/A\",\"N/A\",IF(I6<$D$16,FALSE,IF(I12+J12=0,TRUE,FALSE))))","v":false},{"$f":"IF(I17=TRUE,\"N/A\",IF(I17=\"N/A\",\"N/A\",IF(J6<$D$16,FALSE,IF(J12+K12=0,TRUE,FALSE))))","v":false},false,false,false,false,false,false,false,true,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(BU17=TRUE,\"N/A\",IF(BU17=\"N/A\",\"N/A\",IF(BV6<$D$16,FALSE,IF(BV12+BW12=0,TRUE,FALSE))))","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"Final Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$17:$CX$17,0))","v":2037}]
[null,"Include undiscounted total capex in SUM?",null,{"$f":"IF(AND(OR(D6=$D$16,D6>$D$16),OR(D6=$D$18,D6<$D$18)),D12,0)","v":0},{"$f":"IF(AND(OR(E6=$D$16,E6>$D$16),OR(E6=$D$18,E6<$D$18)),E12,0)","v":0},{"$f":"IF(AND(OR(F6=$D$16,F6>$D$16),OR(F6=$D$18,F6<$D$18)),F12,0)","v":0},{"$f":"IF(AND(OR(G6=$D$16,G6>$D$16),OR(G6=$D$18,G6<$D$18)),G12,0)","v":0},{"$f":"IF(AND(OR(H6=$D$16,H6>$D$16),OR(H6=$D$18,H6<$D$18)),H12,0)","v":0},{"$f":"IF(AND(OR(I6=$D$16,I6>$D$16),OR(I6=$D$18,I6<$D$18)),I12,0)","v":0},0,0,0,0,0,68000,68000,68000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OR(BU6=$D$16,BU6>$D$16),OR(BU6=$D$18,BU6<$D$18)),BU12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total upfront investment cost for first installation only",null,{"$f":"SUM(D19:CX19)","v":204000}]
[null,"New investment/refurbishment cost?",null,null,null,null,{"$f":"IF(OR(AND(SUM(D12:F12)=0,G12>0,G15=\"ALREADY FOUND\"),AND(F21=TRUE,G12>0),AND(F21=TRUE,SUM(H12:I12)>0)),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND(SUM(E12:G12)=0,H12>0,H15=\"ALREADY FOUND\"),AND(G21=TRUE,H12>0),AND(G21=TRUE,SUM(I12:J12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(AND(SUM(BQ12:BS12)=0,BT12>0,BT15=\"ALREADY FOUND\"),AND(BS21=TRUE,BT12>0),AND(BS21=TRUE,SUM(BU12:BV12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"New investment/refurbishment counter",null,null,null,null,{"$f":"IF(G21=FALSE,0,IF(F22<>0,F22,MAX($D$22:F22)+1))","v":0},{"$f":"IF(H21=FALSE,0,IF(G22<>0,G22,MAX($D$22:G22)+1))","v":0},{"$f":"IF(I21=FALSE,0,IF(H22<>0,H22,MAX($D$22:H22)+1))","v":0},{"$f":"IF(J21=FALSE,0,IF(I22<>0,I22,MAX($D$22:I22)+1))","v":0},{"$f":"IF(K21=FALSE,0,IF(J22<>0,J22,MAX($D$22:J22)+1))","v":0},{"$f":"IF(L21=FALSE,0,IF(K22<>0,K22,MAX($D$22:K22)+1))","v":0},{"$f":"IF(M21=FALSE,0,IF(L22<>0,L22,MAX($D$22:L22)+1))","v":0},{"$f":"IF(N21=FALSE,0,IF(M22<>0,M22,MAX($D$22:M22)+1))","v":0},{"$f":"IF(O21=FALSE,0,IF(N22<>0,N22,MAX($D$22:N22)+1))","v":0},{"$f":"IF(P21=FALSE,0,IF(O22<>0,O22,MAX($D$22:O22)+1))","v":0},{"$f":"IF(Q21=FALSE,0,IF(P22<>0,P22,MAX($D$22:P22)+1))","v":0},{"$f":"IF(R21=FALSE,0,IF(Q22<>0,Q22,MAX($D$22:Q22)+1))","v":0},{"$f":"IF(S21=FALSE,0,IF(R22<>0,R22,MAX($D$22:R22)+1))","v":0},{"$f":"IF(T21=FALSE,0,IF(S22<>0,S22,MAX($D$22:S22)+1))","v":0},{"$f":"IF(U21=FALSE,0,IF(T22<>0,T22,MAX($D$22:T22)+1))","v":0},{"$f":"IF(V21=FALSE,0,IF(U22<>0,U22,MAX($D$22:U22)+1))","v":0},{"$f":"IF(W21=FALSE,0,IF(V22<>0,V22,MAX($D$22:V22)+1))","v":0},{"$f":"IF(X21=FALSE,0,IF(W22<>0,W22,MAX($D$22:W22)+1))","v":0},{"$f":"IF(Y21=FALSE,0,IF(X22<>0,X22,MAX($D$22:X22)+1))","v":0},{"$f":"IF(Z21=FALSE,0,IF(Y22<>0,Y22,MAX($D$22:Y22)+1))","v":0},{"$f":"IF(AA21=FALSE,0,IF(Z22<>0,Z22,MAX($D$22:Z22)+1))","v":0},{"$f":"IF(AB21=FALSE,0,IF(AA22<>0,AA22,MAX($D$22:AA22)+1))","v":0},{"$f":"IF(AC21=FALSE,0,IF(AB22<>0,AB22,MAX($D$22:AB22)+1))","v":0},{"$f":"IF(AD21=FALSE,0,IF(AC22<>0,AC22,MAX($D$22:AC22)+1))","v":0},{"$f":"IF(AE21=FALSE,0,IF(AD22<>0,AD22,MAX($D$22:AD22)+1))","v":0},{"$f":"IF(AF21=FALSE,0,IF(AE22<>0,AE22,MAX($D$22:AE22)+1))","v":0},{"$f":"IF(AG21=FALSE,0,IF(AF22<>0,AF22,MAX($D$22:AF22)+1))","v":0},{"$f":"IF(AH21=FALSE,0,IF(AG22<>0,AG22,MAX($D$22:AG22)+1))","v":0},{"$f":"IF(AI21=FALSE,0,IF(AH22<>0,AH22,MAX($D$22:AH22)+1))","v":0},{"$f":"IF(AJ21=FALSE,0,IF(AI22<>0,AI22,MAX($D$22:AI22)+1))","v":0},{"$f":"IF(AK21=FALSE,0,IF(AJ22<>0,AJ22,MAX($D$22:AJ22)+1))","v":0},{"$f":"IF(AL21=FALSE,0,IF(AK22<>0,AK22,MAX($D$22:AK22)+1))","v":0},{"$f":"IF(AM21=FALSE,0,IF(AL22<>0,AL22,MAX($D$22:AL22)+1))","v":0},{"$f":"IF(AN21=FALSE,0,IF(AM22<>0,AM22,MAX($D$22:AM22)+1))","v":0},{"$f":"IF(AO21=FALSE,0,IF(AN22<>0,AN22,MAX($D$22:AN22)+1))","v":0},{"$f":"IF(AP21=FALSE,0,IF(AO22<>0,AO22,MAX($D$22:AO22)+1))","v":0},{"$f":"IF(AQ21=FALSE,0,IF(AP22<>0,AP22,MAX($D$22:AP22)+1))","v":0},{"$f":"IF(AR21=FALSE,0,IF(AQ22<>0,AQ22,MAX($D$22:AQ22)+1))","v":0},{"$f":"IF(AS21=FALSE,0,IF(AR22<>0,AR22,MAX($D$22:AR22)+1))","v":0},{"$f":"IF(AT21=FALSE,0,IF(AS22<>0,AS22,MAX($D$22:AS22)+1))","v":0},{"$f":"IF(AU21=FALSE,0,IF(AT22<>0,AT22,MAX($D$22:AT22)+1))","v":0},{"$f":"IF(AV21=FALSE,0,IF(AU22<>0,AU22,MAX($D$22:AU22)+1))","v":0},{"$f":"IF(AW21=FALSE,0,IF(AV22<>0,AV22,MAX($D$22:AV22)+1))","v":0},{"$f":"IF(AX21=FALSE,0,IF(AW22<>0,AW22,MAX($D$22:AW22)+1))","v":0},{"$f":"IF(AY21=FALSE,0,IF(AX22<>0,AX22,MAX($D$22:AX22)+1))","v":0},{"$f":"IF(AZ21=FALSE,0,IF(AY22<>0,AY22,MAX($D$22:AY22)+1))","v":0},{"$f":"IF(BA21=FALSE,0,IF(AZ22<>0,AZ22,MAX($D$22:AZ22)+1))","v":0},{"$f":"IF(BB21=FALSE,0,IF(BA22<>0,BA22,MAX($D$22:BA22)+1))","v":0},{"$f":"IF(BC21=FALSE,0,IF(BB22<>0,BB22,MAX($D$22:BB22)+1))","v":0},{"$f":"IF(BD21=FALSE,0,IF(BC22<>0,BC22,MAX($D$22:BC22)+1))","v":0},{"$f":"IF(BE21=FALSE,0,IF(BD22<>0,BD22,MAX($D$22:BD22)+1))","v":0},{"$f":"IF(BF21=FALSE,0,IF(BE22<>0,BE22,MAX($D$22:BE22)+1))","v":0},{"$f":"IF(BG21=FALSE,0,IF(BF22<>0,BF22,MAX($D$22:BF22)+1))","v":0},{"$f":"IF(BH21=FALSE,0,IF(BG22<>0,BG22,MAX($D$22:BG22)+1))","v":0},{"$f":"IF(BI21=FALSE,0,IF(BH22<>0,BH22,MAX($D$22:BH22)+1))","v":0},{"$f":"IF(BJ21=FALSE,0,IF(BI22<>0,BI22,MAX($D$22:BI22)+1))","v":0},{"$f":"IF(BK21=FALSE,0,IF(BJ22<>0,BJ22,MAX($D$22:BJ22)+1))","v":0},{"$f":"IF(BL21=FALSE,0,IF(BK22<>0,BK22,MAX($D$22:BK22)+1))","v":0},{"$f":"IF(BM21=FALSE,0,IF(BL22<>0,BL22,MAX($D$22:BL22)+1))","v":0},{"$f":"IF(BN21=FALSE,0,IF(BM22<>0,BM22,MAX($D$22:BM22)+1))","v":0},{"$f":"IF(BO21=FALSE,0,IF(BN22<>0,BN22,MAX($D$22:BN22)+1))","v":0},{"$f":"IF(BP21=FALSE,0,IF(BO22<>0,BO22,MAX($D$22:BO22)+1))","v":0},{"$f":"IF(BQ21=FALSE,0,IF(BP22<>0,BP22,MAX($D$22:BP22)+1))","v":0},{"$f":"IF(BR21=FALSE,0,IF(BQ22<>0,BQ22,MAX($D$22:BQ22)+1))","v":0},{"$f":"IF(BS21=FALSE,0,IF(BR22<>0,BR22,MAX($D$22:BR22)+1))","v":0},{"$f":"IF(BT21=FALSE,0,IF(BS22<>0,BS22,MAX($D$22:BS22)+1))","v":0},{"$f":"IF(BU21=FALSE,0,IF(BT22<>0,BT22,MAX($D$22:BT22)+1))","v":0},{"$f":"IF(BV21=FALSE,0,IF(BU22<>0,BU22,MAX($D$22:BU22)+1))","v":0},{"$f":"IF(BW21=FALSE,0,IF(BV22<>0,BV22,MAX($D$22:BV22)+1))","v":0},{"$f":"IF(BX21=FALSE,0,IF(BW22<>0,BW22,MAX($D$22:BW22)+1))","v":0},{"$f":"IF(BY21=FALSE,0,IF(BX22<>0,BX22,MAX($D$22:BX22)+1))","v":0},{"$f":"IF(BZ21=FALSE,0,IF(BY22<>0,BY22,MAX($D$22:BY22)+1))","v":0},{"$f":"IF(CA21=FALSE,0,IF(BZ22<>0,BZ22,MAX($D$22:BZ22)+1))","v":0},{"$f":"IF(CB21=FALSE,0,IF(CA22<>0,CA22,MAX($D$22:CA22)+1))","v":0},{"$f":"IF(CC21=FALSE,0,IF(CB22<>0,CB22,MAX($D$22:CB22)+1))","v":0},{"$f":"IF(CD21=FALSE,0,IF(CC22<>0,CC22,MAX($D$22:CC22)+1))","v":0},{"$f":"IF(CE21=FALSE,0,IF(CD22<>0,CD22,MAX($D$22:CD22)+1))","v":0},{"$f":"IF(CF21=FALSE,0,IF(CE22<>0,CE22,MAX($D$22:CE22)+1))","v":0},{"$f":"IF(CG21=FALSE,0,IF(CF22<>0,CF22,MAX($D$22:CF22)+1))","v":0},{"$f":"IF(CH21=FALSE,0,IF(CG22<>0,CG22,MAX($D$22:CG22)+1))","v":0},{"$f":"IF(CI21=FALSE,0,IF(CH22<>0,CH22,MAX($D$22:CH22)+1))","v":0},{"$f":"IF(CJ21=FALSE,0,IF(CI22<>0,CI22,MAX($D$22:CI22)+1))","v":0},{"$f":"IF(CK21=FALSE,0,IF(CJ22<>0,CJ22,MAX($D$22:CJ22)+1))","v":0},{"$f":"IF(CL21=FALSE,0,IF(CK22<>0,CK22,MAX($D$22:CK22)+1))","v":0},{"$f":"IF(CM21=FALSE,0,IF(CL22<>0,CL22,MAX($D$22:CL22)+1))","v":0},{"$f":"IF(CN21=FALSE,0,IF(CM22<>0,CM22,MAX($D$22:CM22)+1))","v":0},{"$f":"IF(CO21=FALSE,0,IF(CN22<>0,CN22,MAX($D$22:CN22)+1))","v":0},{"$f":"IF(CP21=FALSE,0,IF(CO22<>0,CO22,MAX($D$22:CO22)+1))","v":0},{"$f":"IF(CQ21=FALSE,0,IF(CP22<>0,CP22,MAX($D$22:CP22)+1))","v":0},{"$f":"IF(CR21=FALSE,0,IF(CQ22<>0,CQ22,MAX($D$22:CQ22)+1))","v":0},{"$f":"IF(CS21=FALSE,0,IF(CR22<>0,CR22,MAX($D$22:CR22)+1))","v":0},{"$f":"IF(CT21=FALSE,0,IF(CS22<>0,CS22,MAX($D$22:CS22)+1))","v":0},{"$f":"IF(CU21=FALSE,0,IF(CT22<>0,CT22,MAX($D$22:CT22)+1))","v":0},{"$f":"IF(CV21=FALSE,0,IF(CU22<>0,CU22,MAX($D$22:CU22)+1))","v":0},{"$f":"IF(CW21=FALSE,0,IF(CV22<>0,CV22,MAX($D$22:CV22)+1))","v":0},{"$f":"IF(CX21=FALSE,0,IF(CW22<>0,CW22,MAX($D$22:CW22)+1))","v":0}]
[null,"Total upfront investment cost for given investment/refurb",null,null,null,null,{"$f":"IF(G21=TRUE,SUMIF($G$22:$CX$22,G22,$G$13:$CY$13),0)","v":0},{"$f":"IF(H21=TRUE,SUMIF($G$22:$CX$22,H22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W21=TRUE,SUMIF($G$22:$CX$22,W22,$G$13:$CY$13),0)","v":0},{"$f":"IF(X21=TRUE,SUMIF($G$22:$CX$22,X22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CJ21=TRUE,SUMIF($G$22:$CX$22,CJ22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC"]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),D20*1000)/1000,0)","v":17839.965898276903}]
[null,"Annualised payment - additional investment or refurbishments","£000s",0,0,0,{"$f":"IFERROR(IF(G15=FALSE,0,IF(G21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),G23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(H15=FALSE,0,IF(H21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),H23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(I15=FALSE,0,IF(I21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),I23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(J15=FALSE,0,IF(J21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),J23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(K15=FALSE,0,IF(K21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),K23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(L15=FALSE,0,IF(L21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),L23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(M15=FALSE,0,IF(M21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),M23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(N15=FALSE,0,IF(N21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),N23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(O15=FALSE,0,IF(O21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),O23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(P15=FALSE,0,IF(P21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),P23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Q15=FALSE,0,IF(Q21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),Q23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(R15=FALSE,0,IF(R21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),R23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(S15=FALSE,0,IF(S21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),S23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(T15=FALSE,0,IF(T21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),T23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(U15=FALSE,0,IF(U21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),U23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(V15=FALSE,0,IF(V21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),V23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(W15=FALSE,0,IF(W21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),W23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(X15=FALSE,0,IF(X21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),X23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Y15=FALSE,0,IF(Y21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),Y23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Z15=FALSE,0,IF(Z21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),Z23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AA15=FALSE,0,IF(AA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AB15=FALSE,0,IF(AB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AC15=FALSE,0,IF(AC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AD15=FALSE,0,IF(AD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AE15=FALSE,0,IF(AE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AF15=FALSE,0,IF(AF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AG15=FALSE,0,IF(AG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AH15=FALSE,0,IF(AH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AI15=FALSE,0,IF(AI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AJ15=FALSE,0,IF(AJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AK15=FALSE,0,IF(AK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AL15=FALSE,0,IF(AL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AM15=FALSE,0,IF(AM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AN15=FALSE,0,IF(AN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AO15=FALSE,0,IF(AO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AP15=FALSE,0,IF(AP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AQ15=FALSE,0,IF(AQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AR15=FALSE,0,IF(AR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AS15=FALSE,0,IF(AS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AT15=FALSE,0,IF(AT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AU15=FALSE,0,IF(AU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AV15=FALSE,0,IF(AV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AW15=FALSE,0,IF(AW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AX15=FALSE,0,IF(AX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AY15=FALSE,0,IF(AY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AZ15=FALSE,0,IF(AZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),AZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BA15=FALSE,0,IF(BA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BB15=FALSE,0,IF(BB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BC15=FALSE,0,IF(BC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BD15=FALSE,0,IF(BD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BE15=FALSE,0,IF(BE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BF15=FALSE,0,IF(BF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BG15=FALSE,0,IF(BG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BH15=FALSE,0,IF(BH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BI15=FALSE,0,IF(BI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BJ15=FALSE,0,IF(BJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BK15=FALSE,0,IF(BK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BL15=FALSE,0,IF(BL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BM15=FALSE,0,IF(BM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BN15=FALSE,0,IF(BN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BO15=FALSE,0,IF(BO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BP15=FALSE,0,IF(BP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BQ15=FALSE,0,IF(BQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BR15=FALSE,0,IF(BR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BS15=FALSE,0,IF(BS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BT15=FALSE,0,IF(BT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BU15=FALSE,0,IF(BU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BV15=FALSE,0,IF(BV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BW15=FALSE,0,IF(BW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BX15=FALSE,0,IF(BX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BY15=FALSE,0,IF(BY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BZ15=FALSE,0,IF(BZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),BZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CA15=FALSE,0,IF(CA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CB15=FALSE,0,IF(CB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CC15=FALSE,0,IF(CC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CD15=FALSE,0,IF(CD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CE15=FALSE,0,IF(CE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CF15=FALSE,0,IF(CF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CG15=FALSE,0,IF(CG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CH15=FALSE,0,IF(CH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CI15=FALSE,0,IF(CI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CJ15=FALSE,0,IF(CJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CK15=FALSE,0,IF(CK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CL15=FALSE,0,IF(CL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CM15=FALSE,0,IF(CM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CN15=FALSE,0,IF(CN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CO15=FALSE,0,IF(CO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CP15=FALSE,0,IF(CP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CQ15=FALSE,0,IF(CQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CR15=FALSE,0,IF(CR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CS15=FALSE,0,IF(CS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CT15=FALSE,0,IF(CT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CU15=FALSE,0,IF(CU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CV15=FALSE,0,IF(CV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CW15=FALSE,0,IF(CW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CX15=FALSE,0,IF(CX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CY15=FALSE,0,IF(CY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$J$26:$J$28),CY23*1000)/1000,0)),0)","v":0}]
[null,"Cumulative annualised payment","£000s",0,0,0,{"$f":"IF(G27=0,F28,IF(F27=G27,F28,F28+G27))","v":0},{"$f":"IF(H27=0,G28,IF(G27=H27,G28,G28+H27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT27=0,BS28,IF(BS27=BT27,BS28,BS28+BT27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual value (taking into account installation year)","£000s",{"$f":"IF(D15=FALSE,0,IF(D28=0,$D$26,D28))","v":0},{"$f":"IF(E15=FALSE,0,IF(E28=0,$D$26,E28))","v":0},0,0,0,0,0,0,0,0,0,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,{"$f":"IF(BQ15=FALSE,0,IF(BQ28=0,$D$26,BQ28))","v":17839.965898276903},17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,17839.965898276903,0]
[null,"Discounted annual value","£000s",{"$f":"D29*D$7","v":0},{"$f":"E29*E$7","v":0},0,0,0,0,0,0,0,0,0,12219.408175100727,11806.191473527275,11406.948283601232,11021.206071112303,10648.508281267925,10288.413798326499,9940.4964235038642,9604.3443705351347,9279.5597782948171,8965.7582398983741,8662.5683477278981,8369.6312538433813,8086.6002452593066,7813.1403335838722,7548.9278585351421,7293.6501048648734,7047.004932236593,6808.7004176198971,6578.454509777679,6386.8490386191052,6200.8243093389374,6020.2177760572204,5844.8716272400197,5674.6326478058445,5509.3520852483925,5348.8855196586328,5193.0927375326537,5041.8376092550025,4894.9879701504879,4752.4155050004738,4613.9956359227899,4479.6074135172721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ29*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Capital (finance)"]
[null,"Financing costs (when entered manually)","£000s",{"$f":"'Data Input - Option 4'!H39","v":0},{"$f":"'Data Input - Option 4'!I39","v":0},{"$f":"'Data Input - Option 4'!J39","v":0},{"$f":"'Data Input - Option 4'!K39","v":0},{"$f":"'Data Input - Option 4'!L39","v":0},{"$f":"'Data Input - Option 4'!M39","v":0},{"$f":"'Data Input - Option 4'!N39","v":0},{"$f":"'Data Input - Option 4'!O39","v":0},{"$f":"'Data Input - Option 4'!P39","v":0},{"$f":"'Data Input - Option 4'!Q39","v":0},{"$f":"'Data Input - Option 4'!R39","v":0},{"$f":"'Data Input - Option 4'!S39","v":0},{"$f":"'Data Input - Option 4'!T39","v":0},{"$f":"'Data Input - Option 4'!U39","v":0},{"$f":"'Data Input - Option 4'!V39","v":0},{"$f":"'Data Input - Option 4'!W39","v":0},{"$f":"'Data Input - Option 4'!X39","v":0},{"$f":"'Data Input - Option 4'!Y39","v":0},{"$f":"'Data Input - Option 4'!Z39","v":0},{"$f":"'Data Input - Option 4'!AA39","v":0},{"$f":"'Data Input - Option 4'!AB39","v":0},{"$f":"'Data Input - Option 4'!AC39","v":0},{"$f":"'Data Input - Option 4'!AD39","v":0},{"$f":"'Data Input - Option 4'!AE39","v":0},{"$f":"'Data Input - Option 4'!AF39","v":0},{"$f":"'Data Input - Option 4'!AG39","v":0},{"$f":"'Data Input - Option 4'!AH39","v":0},{"$f":"'Data Input - Option 4'!AI39","v":0},{"$f":"'Data Input - Option 4'!AJ39","v":0},{"$f":"'Data Input - Option 4'!AK39","v":0},{"$f":"'Data Input - Option 4'!AL39","v":0},{"$f":"'Data Input - Option 4'!AM39","v":0},{"$f":"'Data Input - Option 4'!AN39","v":0},{"$f":"'Data Input - Option 4'!AO39","v":0},{"$f":"'Data Input - Option 4'!AP39","v":0},{"$f":"'Data Input - Option 4'!AQ39","v":0},{"$f":"'Data Input - Option 4'!AR39","v":0},{"$f":"'Data Input - Option 4'!AS39","v":0},{"$f":"'Data Input - Option 4'!AT39","v":0},{"$f":"'Data Input - Option 4'!AU39","v":0},{"$f":"'Data Input - Option 4'!AV39","v":0},{"$f":"'Data Input - Option 4'!AW39","v":0},{"$f":"'Data Input - Option 4'!AX39","v":0},{"$f":"'Data Input - Option 4'!AY39","v":0},{"$f":"'Data Input - Option 4'!AZ39","v":0},{"$f":"'Data Input - Option 4'!BA39","v":0},{"$f":"'Data Input - Option 4'!BB39","v":0},{"$f":"'Data Input - Option 4'!BC39","v":0},{"$f":"'Data Input - Option 4'!BD39","v":0},{"$f":"'Data Input - Option 4'!BE39","v":0},{"$f":"'Data Input - Option 4'!BF39","v":0},{"$f":"'Data Input - Option 4'!BG39","v":0},{"$f":"'Data Input - Option 4'!BH39","v":0},{"$f":"'Data Input - Option 4'!BI39","v":0},{"$f":"'Data Input - Option 4'!BJ39","v":0},{"$f":"'Data Input - Option 4'!BK39","v":0},{"$f":"'Data Input - Option 4'!BL39","v":0},{"$f":"'Data Input - Option 4'!BM39","v":0},{"$f":"'Data Input - Option 4'!BN39","v":0},{"$f":"'Data Input - Option 4'!BO39","v":0},{"$f":"'Data Input - Option 4'!BP39","v":0},{"$f":"'Data Input - Option 4'!BQ39","v":0},{"$f":"'Data Input - Option 4'!BR39","v":0},{"$f":"'Data Input - Option 4'!BS39","v":0},{"$f":"'Data Input - Option 4'!BT39","v":0},{"$f":"'Data Input - Option 4'!BU39","v":0},{"$f":"'Data Input - Option 4'!BV39","v":0},{"$f":"'Data Input - Option 4'!BW39","v":0},{"$f":"'Data Input - Option 4'!BX39","v":0},{"$f":"'Data Input - Option 4'!BY39","v":0},{"$f":"'Data Input - Option 4'!BZ39","v":0},{"$f":"'Data Input - Option 4'!CA39","v":0},{"$f":"'Data Input - Option 4'!CB39","v":0},{"$f":"'Data Input - Option 4'!CC39","v":0},{"$f":"'Data Input - Option 4'!CD39","v":0},{"$f":"'Data Input - Option 4'!CE39","v":0},{"$f":"'Data Input - Option 4'!CF39","v":0},{"$f":"'Data Input - Option 4'!CG39","v":0},{"$f":"'Data Input - Option 4'!CH39","v":0},{"$f":"'Data Input - Option 4'!CI39","v":0},{"$f":"'Data Input - Option 4'!CJ39","v":0},{"$f":"'Data Input - Option 4'!CK39","v":0},{"$f":"'Data Input - Option 4'!CL39","v":0},{"$f":"'Data Input - Option 4'!CM39","v":0},{"$f":"'Data Input - Option 4'!CN39","v":0},{"$f":"'Data Input - Option 4'!CO39","v":0},{"$f":"'Data Input - Option 4'!CP39","v":0},{"$f":"'Data Input - Option 4'!CQ39","v":0},{"$f":"'Data Input - Option 4'!CR39","v":0},{"$f":"'Data Input - Option 4'!CS39","v":0},{"$f":"'Data Input - Option 4'!CT39","v":0},{"$f":"'Data Input - Option 4'!CU39","v":0},{"$f":"'Data Input - Option 4'!CV39","v":0},{"$f":"'Data Input - Option 4'!CW39","v":0},{"$f":"'Data Input - Option 4'!CX39","v":0},{"$f":"'Data Input - Option 4'!CY39","v":0},{"$f":"'Data Input - Option 4'!CZ39","v":0},{"$f":"'Data Input - Option 4'!DA39","v":0},{"$f":"'Data Input - Option 4'!DB39","v":0},{"$f":"'Data Input - Option 4'!DC39","v":0}]
[null,"Discounted financing","£000s",{"$f":"D33*D$7","v":0},{"$f":"E33*E$7","v":0},{"$f":"F33*F$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ33*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",D34+D13,D30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",E34+E13,E30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",F34+F13,F30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",G34+G13,G30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",H34+H13,H30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",I34+I13,I30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",J34+J13,J30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",K34+K13,K30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",L34+L13,L30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",M34+M13,M30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",N34+N13,N30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",O34+O13,O30)","v":12219.408175100727},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",P34+P13,P30)","v":11806.191473527275},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Q34+Q13,Q30)","v":11406.948283601232},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",R34+R13,R30)","v":11021.206071112303},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",S34+S13,S30)","v":10648.508281267925},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",T34+T13,T30)","v":10288.413798326499},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",U34+U13,U30)","v":9940.4964235038642},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",V34+V13,V30)","v":9604.3443705351347},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",W34+W13,W30)","v":9279.5597782948171},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",X34+X13,X30)","v":8965.7582398983741},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Y34+Y13,Y30)","v":8662.5683477278981},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Z34+Z13,Z30)","v":8369.6312538433813},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AA34+AA13,AA30)","v":8086.6002452593066},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AB34+AB13,AB30)","v":7813.1403335838722},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AC34+AC13,AC30)","v":7548.9278585351421},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AD34+AD13,AD30)","v":7293.6501048648734},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AE34+AE13,AE30)","v":7047.004932236593},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AF34+AF13,AF30)","v":6808.7004176198971},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AG34+AG13,AG30)","v":6578.454509777679},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AH34+AH13,AH30)","v":6386.8490386191052},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AI34+AI13,AI30)","v":6200.8243093389374},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AJ34+AJ13,AJ30)","v":6020.2177760572204},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AK34+AK13,AK30)","v":5844.8716272400197},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AL34+AL13,AL30)","v":5674.6326478058445},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AM34+AM13,AM30)","v":5509.3520852483925},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AN34+AN13,AN30)","v":5348.8855196586328},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AO34+AO13,AO30)","v":5193.0927375326537},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AP34+AP13,AP30)","v":5041.8376092550025},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AQ34+AQ13,AQ30)","v":4894.9879701504879},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AR34+AR13,AR30)","v":4752.4155050004738},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AS34+AS13,AS30)","v":4613.9956359227899},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AT34+AT13,AT30)","v":4479.6074135172721},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AU34+AU13,AU30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AV34+AV13,AV30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AW34+AW13,AW30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AX34+AX13,AX30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AY34+AY13,AY30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AZ34+AZ13,AZ30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BA34+BA13,BA30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BB34+BB13,BB30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BC34+BC13,BC30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BD34+BD13,BD30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BE34+BE13,BE30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BF34+BF13,BF30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BG34+BG13,BG30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BH34+BH13,BH30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BI34+BI13,BI30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BJ34+BJ13,BJ30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BK34+BK13,BK30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BL34+BL13,BL30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BM34+BM13,BM30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BN34+BN13,BN30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BO34+BO13,BO30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BP34+BP13,BP30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BQ34+BQ13,BQ30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BR34+BR13,BR30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BS34+BS13,BS30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BT34+BT13,BT30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BU34+BU13,BU30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BV34+BV13,BV30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BW34+BW13,BW30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BX34+BX13,BX30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BY34+BY13,BY30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BZ34+BZ13,BZ30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CA34+CA13,CA30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CB34+CB13,CB30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CC34+CC13,CC30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CD34+CD13,CD30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CE34+CE13,CE30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CF34+CF13,CF30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CG34+CG13,CG30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CH34+CH13,CH30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CI34+CI13,CI30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CJ34+CJ13,CJ30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CK34+CK13,CK30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CL34+CL13,CL30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CM34+CM13,CM30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CN34+CN13,CN30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CO34+CO13,CO30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CP34+CP13,CP30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CQ34+CQ13,CQ30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CR34+CR13,CR30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CS34+CS13,CS30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CT34+CT13,CT30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CU34+CU13,CU30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CV34+CV13,CV30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CW34+CW13,CW30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CX34+CX13,CX30)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CY34+CY13,CY30)","v":0}]
[]
[null,"Operating costs (non-energy, per annum)"]
[null,"Total Opex","£000s",{"$f":"'Data Input - Option 4'!H50","v":0},{"$f":"'Data Input - Option 4'!I50","v":0},{"$f":"'Data Input - Option 4'!J50","v":0},{"$f":"'Data Input - Option 4'!K50","v":0},{"$f":"'Data Input - Option 4'!L50","v":0},{"$f":"'Data Input - Option 4'!M50","v":0},{"$f":"'Data Input - Option 4'!N50","v":0},{"$f":"'Data Input - Option 4'!O50","v":0},{"$f":"'Data Input - Option 4'!P50","v":0},{"$f":"'Data Input - Option 4'!Q50","v":0},{"$f":"'Data Input - Option 4'!R50","v":0},{"$f":"'Data Input - Option 4'!S50","v":0},{"$f":"'Data Input - Option 4'!T50","v":0},{"$f":"'Data Input - Option 4'!U50","v":19809.369947606414},{"$f":"'Data Input - Option 4'!V50","v":19966.683854277315},{"$f":"'Data Input - Option 4'!W50","v":20129.219481452343},{"$f":"'Data Input - Option 4'!X50","v":20297.15015370019},{"$f":"'Data Input - Option 4'!Y50","v":20470.654948751959},{"$f":"'Data Input - Option 4'!Z50","v":20649.918888465883},{"$f":"'Data Input - Option 4'!AA50","v":20835.133136130731},{"$f":"'Data Input - Option 4'!AB50","v":21026.495200318321},{"$f":"'Data Input - Option 4'!AC50","v":21224.209145502486},{"$f":"'Data Input - Option 4'!AD50","v":21428.48580966915},{"$f":"'Data Input - Option 4'!AE50","v":21639.543029149499},{"$f":"'Data Input - Option 4'!AF50","v":21857.605870916057},{"$f":"'Data Input - Option 4'!AG50","v":22082.906872589374},{"$f":"'Data Input - Option 4'!AH50","v":22315.686290411235},{"$f":"'Data Input - Option 4'!AI50","v":22556.192355448853},{"$f":"'Data Input - Option 4'!AJ50","v":22804.681538303266},{"$f":"'Data Input - Option 4'!AK50","v":23061.418822604166},{"$f":"'Data Input - Option 4'!AL50","v":23326.677987582869},{"$f":"'Data Input - Option 4'!AM50","v":23600.741900024706},{"$f":"'Data Input - Option 4'!AN50","v":23883.902815912224},{"$f":"'Data Input - Option 4'!AO50","v":24176.4626920808},{"$f":"'Data Input - Option 4'!AP50","v":24478.73350821904},{"$f":"'Data Input - Option 4'!AQ50","v":24791.037599557356},{"$f":"'Data Input - Option 4'!AR50","v":25113.708000599461},{"$f":"'Data Input - Option 4'!AS50","v":25447.088800263358},{"$f":"'Data Input - Option 4'!AT50","v":25791.535508810503},{"$f":"'Data Input - Option 4'!AU50","v":26147.415436954449},{"$f":"'Data Input - Option 4'!AV50","v":26515.108087553279},{"$f":"'Data Input - Option 4'!AW50","v":26895.005560303434},{"$f":"'Data Input - Option 4'!AX50","v":27287.512969866584},{"$f":"'Data Input - Option 4'!AY50","v":0},{"$f":"'Data Input - Option 4'!AZ50","v":0},{"$f":"'Data Input - Option 4'!BA50","v":0},{"$f":"'Data Input - Option 4'!BB50","v":0},{"$f":"'Data Input - Option 4'!BC50","v":0},{"$f":"'Data Input - Option 4'!BD50","v":0},{"$f":"'Data Input - Option 4'!BE50","v":0},{"$f":"'Data Input - Option 4'!BF50","v":0},{"$f":"'Data Input - Option 4'!BG50","v":0},{"$f":"'Data Input - Option 4'!BH50","v":0},{"$f":"'Data Input - Option 4'!BI50","v":0},{"$f":"'Data Input - Option 4'!BJ50","v":0},{"$f":"'Data Input - Option 4'!BK50","v":0},{"$f":"'Data Input - Option 4'!BL50","v":0},{"$f":"'Data Input - Option 4'!BM50","v":0},{"$f":"'Data Input - Option 4'!BN50","v":0},{"$f":"'Data Input - Option 4'!BO50","v":0},{"$f":"'Data Input - Option 4'!BP50","v":0},{"$f":"'Data Input - Option 4'!BQ50","v":0},{"$f":"'Data Input - Option 4'!BR50","v":0},{"$f":"'Data Input - Option 4'!BS50","v":0},{"$f":"'Data Input - Option 4'!BT50","v":0},{"$f":"'Data Input - Option 4'!BU50","v":0},{"$f":"'Data Input - Option 4'!BV50","v":0},{"$f":"'Data Input - Option 4'!BW50","v":0},{"$f":"'Data Input - Option 4'!BX50","v":0},{"$f":"'Data Input - Option 4'!BY50","v":0},{"$f":"'Data Input - Option 4'!BZ50","v":0},{"$f":"'Data Input - Option 4'!CA50","v":0},{"$f":"'Data Input - Option 4'!CB50","v":0},{"$f":"'Data Input - Option 4'!CC50","v":0},{"$f":"'Data Input - Option 4'!CD50","v":0},{"$f":"'Data Input - Option 4'!CE50","v":0},{"$f":"'Data Input - Option 4'!CF50","v":0},{"$f":"'Data Input - Option 4'!CG50","v":0},{"$f":"'Data Input - Option 4'!CH50","v":0},{"$f":"'Data Input - Option 4'!CI50","v":0},{"$f":"'Data Input - Option 4'!CJ50","v":0},{"$f":"'Data Input - Option 4'!CK50","v":0},{"$f":"'Data Input - Option 4'!CL50","v":0},{"$f":"'Data Input - Option 4'!CM50","v":0},{"$f":"'Data Input - Option 4'!CN50","v":0},{"$f":"'Data Input - Option 4'!CO50","v":0},{"$f":"'Data Input - Option 4'!CP50","v":0},{"$f":"'Data Input - Option 4'!CQ50","v":0},{"$f":"'Data Input - Option 4'!CR50","v":0},{"$f":"'Data Input - Option 4'!CS50","v":0},{"$f":"'Data Input - Option 4'!CT50","v":0},{"$f":"'Data Input - Option 4'!CU50","v":0},{"$f":"'Data Input - Option 4'!CV50","v":0},{"$f":"'Data Input - Option 4'!CW50","v":0},{"$f":"'Data Input - Option 4'!CX50","v":0},{"$f":"'Data Input - Option 4'!CY50","v":0},{"$f":"'Data Input - Option 4'!CZ50","v":0},{"$f":"'Data Input - Option 4'!DA50","v":0},{"$f":"'Data Input - Option 4'!DB50","v":0},{"$f":"'Data Input - Option 4'!DC50","v":0}]
[null,"Discounted total opex","£000s",{"$f":"D39*D$7","v":0},{"$f":"E39*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,12666.1934115522,12335.053697383784,12014.942268718565,11705.486484601606,11406.326304945725,11117.113864416093,10837.513060724536,10567.199156846254,10305.858396688125,10053.187633753769,9808.893972365795,9572.6944210206457,9344.3155574657376,9123.4932051024934,8909.972120332257,8703.5056904750691,8503.8556419037322,8351.1354073586481,8203.1577261166203,8059.7853781696786,7920.8851430382156,7786.3276832886349,7655.9874314437247,7529.7424801869211,7407.4744757645503,7289.0685144928684,7174.4130422794924,7063.3997570714291,6955.9235141444387,6851.8822341509922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ39*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Waste output (annual amount generated"]
[null,"Total","£000s",{"$f":"'Data Input - Option 4'!H79","v":0},{"$f":"'Data Input - Option 4'!I79","v":0},{"$f":"'Data Input - Option 4'!J79","v":0},{"$f":"'Data Input - Option 4'!K79","v":0},{"$f":"'Data Input - Option 4'!L79","v":0},{"$f":"'Data Input - Option 4'!M79","v":0},{"$f":"'Data Input - Option 4'!N79","v":0},{"$f":"'Data Input - Option 4'!O79","v":0},{"$f":"'Data Input - Option 4'!P79","v":0},{"$f":"'Data Input - Option 4'!Q79","v":0},{"$f":"'Data Input - Option 4'!R79","v":0},{"$f":"'Data Input - Option 4'!S79","v":0},{"$f":"'Data Input - Option 4'!T79","v":0},{"$f":"'Data Input - Option 4'!U79","v":0},{"$f":"'Data Input - Option 4'!V79","v":0},{"$f":"'Data Input - Option 4'!W79","v":0},{"$f":"'Data Input - Option 4'!X79","v":0},{"$f":"'Data Input - Option 4'!Y79","v":0},{"$f":"'Data Input - Option 4'!Z79","v":0},{"$f":"'Data Input - Option 4'!AA79","v":0},{"$f":"'Data Input - Option 4'!AB79","v":0},{"$f":"'Data Input - Option 4'!AC79","v":0},{"$f":"'Data Input - Option 4'!AD79","v":0},{"$f":"'Data Input - Option 4'!AE79","v":0},{"$f":"'Data Input - Option 4'!AF79","v":0},{"$f":"'Data Input - Option 4'!AG79","v":0},{"$f":"'Data Input - Option 4'!AH79","v":0},{"$f":"'Data Input - Option 4'!AI79","v":0},{"$f":"'Data Input - Option 4'!AJ79","v":0},{"$f":"'Data Input - Option 4'!AK79","v":0},{"$f":"'Data Input - Option 4'!AL79","v":0},{"$f":"'Data Input - Option 4'!AM79","v":0},{"$f":"'Data Input - Option 4'!AN79","v":0},{"$f":"'Data Input - Option 4'!AO79","v":0},{"$f":"'Data Input - Option 4'!AP79","v":0},{"$f":"'Data Input - Option 4'!AQ79","v":0},{"$f":"'Data Input - Option 4'!AR79","v":0},{"$f":"'Data Input - Option 4'!AS79","v":0},{"$f":"'Data Input - Option 4'!AT79","v":0},{"$f":"'Data Input - Option 4'!AU79","v":0},{"$f":"'Data Input - Option 4'!AV79","v":0},{"$f":"'Data Input - Option 4'!AW79","v":0},{"$f":"'Data Input - Option 4'!AX79","v":0},{"$f":"'Data Input - Option 4'!AY79","v":0},{"$f":"'Data Input - Option 4'!AZ79","v":0},{"$f":"'Data Input - Option 4'!BA79","v":0},{"$f":"'Data Input - Option 4'!BB79","v":0},{"$f":"'Data Input - Option 4'!BC79","v":0},{"$f":"'Data Input - Option 4'!BD79","v":0},{"$f":"'Data Input - Option 4'!BE79","v":0},{"$f":"'Data Input - Option 4'!BF79","v":0},{"$f":"'Data Input - Option 4'!BG79","v":0},{"$f":"'Data Input - Option 4'!BH79","v":0},{"$f":"'Data Input - Option 4'!BI79","v":0},{"$f":"'Data Input - Option 4'!BJ79","v":0},{"$f":"'Data Input - Option 4'!BK79","v":0},{"$f":"'Data Input - Option 4'!BL79","v":0},{"$f":"'Data Input - Option 4'!BM79","v":0},{"$f":"'Data Input - Option 4'!BN79","v":0},{"$f":"'Data Input - Option 4'!BO79","v":0},{"$f":"'Data Input - Option 4'!BP79","v":0},{"$f":"'Data Input - Option 4'!BQ79","v":0},{"$f":"'Data Input - Option 4'!BR79","v":0},{"$f":"'Data Input - Option 4'!BS79","v":0},{"$f":"'Data Input - Option 4'!BT79","v":0},{"$f":"'Data Input - Option 4'!BU79","v":0},{"$f":"'Data Input - Option 4'!BV79","v":0},{"$f":"'Data Input - Option 4'!BW79","v":0},{"$f":"'Data Input - Option 4'!BX79","v":0},{"$f":"'Data Input - Option 4'!BY79","v":0},{"$f":"'Data Input - Option 4'!BZ79","v":0},{"$f":"'Data Input - Option 4'!CA79","v":0},{"$f":"'Data Input - Option 4'!CB79","v":0},{"$f":"'Data Input - Option 4'!CC79","v":0},{"$f":"'Data Input - Option 4'!CD79","v":0},{"$f":"'Data Input - Option 4'!CE79","v":0},{"$f":"'Data Input - Option 4'!CF79","v":0},{"$f":"'Data Input - Option 4'!CG79","v":0},{"$f":"'Data Input - Option 4'!CH79","v":0},{"$f":"'Data Input - Option 4'!CI79","v":0},{"$f":"'Data Input - Option 4'!CJ79","v":0},{"$f":"'Data Input - Option 4'!CK79","v":0},{"$f":"'Data Input - Option 4'!CL79","v":0},{"$f":"'Data Input - Option 4'!CM79","v":0},{"$f":"'Data Input - Option 4'!CN79","v":0},{"$f":"'Data Input - Option 4'!CO79","v":0},{"$f":"'Data Input - Option 4'!CP79","v":0},{"$f":"'Data Input - Option 4'!CQ79","v":0},{"$f":"'Data Input - Option 4'!CR79","v":0},{"$f":"'Data Input - Option 4'!CS79","v":0},{"$f":"'Data Input - Option 4'!CT79","v":0},{"$f":"'Data Input - Option 4'!CU79","v":0},{"$f":"'Data Input - Option 4'!CV79","v":0},{"$f":"'Data Input - Option 4'!CW79","v":0},{"$f":"'Data Input - Option 4'!CX79","v":0},{"$f":"'Data Input - Option 4'!CY79","v":0},{"$f":"'Data Input - Option 4'!CZ79","v":0},{"$f":"'Data Input - Option 4'!DA79","v":0},{"$f":"'Data Input - Option 4'!DB79","v":0},{"$f":"'Data Input - Option 4'!DC79","v":0}]
[null,"Discounted total waste cost","£000s",{"$f":"D43*D$7","v":0},{"$f":"E43*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ43*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Consumption"]
[null,"Total","£000s",{"$f":"'Data Input - Option 4'!H100","v":0},{"$f":"'Data Input - Option 4'!I100","v":0},{"$f":"'Data Input - Option 4'!J100","v":0},{"$f":"'Data Input - Option 4'!K100","v":0},{"$f":"'Data Input - Option 4'!L100","v":0},{"$f":"'Data Input - Option 4'!M100","v":0},{"$f":"'Data Input - Option 4'!N100","v":0},{"$f":"'Data Input - Option 4'!O100","v":0},{"$f":"'Data Input - Option 4'!P100","v":0},{"$f":"'Data Input - Option 4'!Q100","v":0},{"$f":"'Data Input - Option 4'!R100","v":0},{"$f":"'Data Input - Option 4'!S100","v":0},{"$f":"'Data Input - Option 4'!T100","v":0},{"$f":"'Data Input - Option 4'!U100","v":0},{"$f":"'Data Input - Option 4'!V100","v":0},{"$f":"'Data Input - Option 4'!W100","v":0},{"$f":"'Data Input - Option 4'!X100","v":0},{"$f":"'Data Input - Option 4'!Y100","v":0},{"$f":"'Data Input - Option 4'!Z100","v":0},{"$f":"'Data Input - Option 4'!AA100","v":0},{"$f":"'Data Input - Option 4'!AB100","v":0},{"$f":"'Data Input - Option 4'!AC100","v":0},{"$f":"'Data Input - Option 4'!AD100","v":0},{"$f":"'Data Input - Option 4'!AE100","v":0},{"$f":"'Data Input - Option 4'!AF100","v":0},{"$f":"'Data Input - Option 4'!AG100","v":0},{"$f":"'Data Input - Option 4'!AH100","v":0},{"$f":"'Data Input - Option 4'!AI100","v":0},{"$f":"'Data Input - Option 4'!AJ100","v":0},{"$f":"'Data Input - Option 4'!AK100","v":0},{"$f":"'Data Input - Option 4'!AL100","v":0},{"$f":"'Data Input - Option 4'!AM100","v":0},{"$f":"'Data Input - Option 4'!AN100","v":0},{"$f":"'Data Input - Option 4'!AO100","v":0},{"$f":"'Data Input - Option 4'!AP100","v":0},{"$f":"'Data Input - Option 4'!AQ100","v":0},{"$f":"'Data Input - Option 4'!AR100","v":0},{"$f":"'Data Input - Option 4'!AS100","v":0},{"$f":"'Data Input - Option 4'!AT100","v":0},{"$f":"'Data Input - Option 4'!AU100","v":0},{"$f":"'Data Input - Option 4'!AV100","v":0},{"$f":"'Data Input - Option 4'!AW100","v":0},{"$f":"'Data Input - Option 4'!AX100","v":0},{"$f":"'Data Input - Option 4'!AY100","v":0},{"$f":"'Data Input - Option 4'!AZ100","v":0},{"$f":"'Data Input - Option 4'!BA100","v":0},{"$f":"'Data Input - Option 4'!BB100","v":0},{"$f":"'Data Input - Option 4'!BC100","v":0},{"$f":"'Data Input - Option 4'!BD100","v":0},{"$f":"'Data Input - Option 4'!BE100","v":0},{"$f":"'Data Input - Option 4'!BF100","v":0},{"$f":"'Data Input - Option 4'!BG100","v":0},{"$f":"'Data Input - Option 4'!BH100","v":0},{"$f":"'Data Input - Option 4'!BI100","v":0},{"$f":"'Data Input - Option 4'!BJ100","v":0},{"$f":"'Data Input - Option 4'!BK100","v":0},{"$f":"'Data Input - Option 4'!BL100","v":0},{"$f":"'Data Input - Option 4'!BM100","v":0},{"$f":"'Data Input - Option 4'!BN100","v":0},{"$f":"'Data Input - Option 4'!BO100","v":0},{"$f":"'Data Input - Option 4'!BP100","v":0},{"$f":"'Data Input - Option 4'!BQ100","v":0},{"$f":"'Data Input - Option 4'!BR100","v":0},{"$f":"'Data Input - Option 4'!BS100","v":0},{"$f":"'Data Input - Option 4'!BT100","v":0},{"$f":"'Data Input - Option 4'!BU100","v":0},{"$f":"'Data Input - Option 4'!BV100","v":0},{"$f":"'Data Input - Option 4'!BW100","v":0},{"$f":"'Data Input - Option 4'!BX100","v":0},{"$f":"'Data Input - Option 4'!BY100","v":0},{"$f":"'Data Input - Option 4'!BZ100","v":0},{"$f":"'Data Input - Option 4'!CA100","v":0},{"$f":"'Data Input - Option 4'!CB100","v":0},{"$f":"'Data Input - Option 4'!CC100","v":0},{"$f":"'Data Input - Option 4'!CD100","v":0},{"$f":"'Data Input - Option 4'!CE100","v":0},{"$f":"'Data Input - Option 4'!CF100","v":0},{"$f":"'Data Input - Option 4'!CG100","v":0},{"$f":"'Data Input - Option 4'!CH100","v":0},{"$f":"'Data Input - Option 4'!CI100","v":0},{"$f":"'Data Input - Option 4'!CJ100","v":0},{"$f":"'Data Input - Option 4'!CK100","v":0},{"$f":"'Data Input - Option 4'!CL100","v":0},{"$f":"'Data Input - Option 4'!CM100","v":0},{"$f":"'Data Input - Option 4'!CN100","v":0},{"$f":"'Data Input - Option 4'!CO100","v":0},{"$f":"'Data Input - Option 4'!CP100","v":0},{"$f":"'Data Input - Option 4'!CQ100","v":0},{"$f":"'Data Input - Option 4'!CR100","v":0},{"$f":"'Data Input - Option 4'!CS100","v":0},{"$f":"'Data Input - Option 4'!CT100","v":0},{"$f":"'Data Input - Option 4'!CU100","v":0},{"$f":"'Data Input - Option 4'!CV100","v":0},{"$f":"'Data Input - Option 4'!CW100","v":0},{"$f":"'Data Input - Option 4'!CX100","v":0},{"$f":"'Data Input - Option 4'!CY100","v":0},{"$f":"'Data Input - Option 4'!CZ100","v":0},{"$f":"'Data Input - Option 4'!DA100","v":0},{"$f":"'Data Input - Option 4'!DB100","v":0},{"$f":"'Data Input - Option 4'!DC100","v":0}]
[null,"Discounted energy consumption","£000s",{"$f":"D47*D$7","v":0},{"$f":"E47*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ47*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Excluding those for which DECC prices used","£000s",{"$f":"('Data Input - Option 4'!H100-SUM('Data Input - Option 4'!H92:H97))*Calc_Option4!D$7","v":0},{"$f":"('Data Input - Option 4'!I100-SUM('Data Input - Option 4'!I92:I97))*Calc_Option4!E$7","v":0},{"$f":"('Data Input - Option 4'!J100-SUM('Data Input - Option 4'!J92:J97))*Calc_Option4!F$7","v":0},{"$f":"('Data Input - Option 4'!K100-SUM('Data Input - Option 4'!K92:K97))*Calc_Option4!G$7","v":0},{"$f":"('Data Input - Option 4'!L100-SUM('Data Input - Option 4'!L92:L97))*Calc_Option4!H$7","v":0},{"$f":"('Data Input - Option 4'!M100-SUM('Data Input - Option 4'!M92:M97))*Calc_Option4!I$7","v":0},{"$f":"('Data Input - Option 4'!N100-SUM('Data Input - Option 4'!N92:N97))*Calc_Option4!J$7","v":0},{"$f":"('Data Input - Option 4'!O100-SUM('Data Input - Option 4'!O92:O97))*Calc_Option4!K$7","v":0},{"$f":"('Data Input - Option 4'!P100-SUM('Data Input - Option 4'!P92:P97))*Calc_Option4!L$7","v":0},{"$f":"('Data Input - Option 4'!Q100-SUM('Data Input - Option 4'!Q92:Q97))*Calc_Option4!M$7","v":0},{"$f":"('Data Input - Option 4'!R100-SUM('Data Input - Option 4'!R92:R97))*Calc_Option4!N$7","v":0},{"$f":"('Data Input - Option 4'!S100-SUM('Data Input - Option 4'!S92:S97))*Calc_Option4!O$7","v":0},{"$f":"('Data Input - Option 4'!T100-SUM('Data Input - Option 4'!T92:T97))*Calc_Option4!P$7","v":0},{"$f":"('Data Input - Option 4'!U100-SUM('Data Input - Option 4'!U92:U97))*Calc_Option4!Q$7","v":0},{"$f":"('Data Input - Option 4'!V100-SUM('Data Input - Option 4'!V92:V97))*Calc_Option4!R$7","v":0},{"$f":"('Data Input - Option 4'!W100-SUM('Data Input - Option 4'!W92:W97))*Calc_Option4!S$7","v":0},{"$f":"('Data Input - Option 4'!X100-SUM('Data Input - Option 4'!X92:X97))*Calc_Option4!T$7","v":0},{"$f":"('Data Input - Option 4'!Y100-SUM('Data Input - Option 4'!Y92:Y97))*Calc_Option4!U$7","v":0},{"$f":"('Data Input - Option 4'!Z100-SUM('Data Input - Option 4'!Z92:Z97))*Calc_Option4!V$7","v":0},{"$f":"('Data Input - Option 4'!AA100-SUM('Data Input - Option 4'!AA92:AA97))*Calc_Option4!W$7","v":0},{"$f":"('Data Input - Option 4'!AB100-SUM('Data Input - Option 4'!AB92:AB97))*Calc_Option4!X$7","v":0},{"$f":"('Data Input - Option 4'!AC100-SUM('Data Input - Option 4'!AC92:AC97))*Calc_Option4!Y$7","v":0},{"$f":"('Data Input - Option 4'!AD100-SUM('Data Input - Option 4'!AD92:AD97))*Calc_Option4!Z$7","v":0},{"$f":"('Data Input - Option 4'!AE100-SUM('Data Input - Option 4'!AE92:AE97))*Calc_Option4!AA$7","v":0},{"$f":"('Data Input - Option 4'!AF100-SUM('Data Input - Option 4'!AF92:AF97))*Calc_Option4!AB$7","v":0},{"$f":"('Data Input - Option 4'!AG100-SUM('Data Input - Option 4'!AG92:AG97))*Calc_Option4!AC$7","v":0},{"$f":"('Data Input - Option 4'!AH100-SUM('Data Input - Option 4'!AH92:AH97))*Calc_Option4!AD$7","v":0},{"$f":"('Data Input - Option 4'!AI100-SUM('Data Input - Option 4'!AI92:AI97))*Calc_Option4!AE$7","v":0},{"$f":"('Data Input - Option 4'!AJ100-SUM('Data Input - Option 4'!AJ92:AJ97))*Calc_Option4!AF$7","v":0},{"$f":"('Data Input - Option 4'!AK100-SUM('Data Input - Option 4'!AK92:AK97))*Calc_Option4!AG$7","v":0},{"$f":"('Data Input - Option 4'!AL100-SUM('Data Input - Option 4'!AL92:AL97))*Calc_Option4!AH$7","v":0},{"$f":"('Data Input - Option 4'!AM100-SUM('Data Input - Option 4'!AM92:AM97))*Calc_Option4!AI$7","v":0},{"$f":"('Data Input - Option 4'!AN100-SUM('Data Input - Option 4'!AN92:AN97))*Calc_Option4!AJ$7","v":0},{"$f":"('Data Input - Option 4'!AO100-SUM('Data Input - Option 4'!AO92:AO97))*Calc_Option4!AK$7","v":0},{"$f":"('Data Input - Option 4'!AP100-SUM('Data Input - Option 4'!AP92:AP97))*Calc_Option4!AL$7","v":0},{"$f":"('Data Input - Option 4'!AQ100-SUM('Data Input - Option 4'!AQ92:AQ97))*Calc_Option4!AM$7","v":0},{"$f":"('Data Input - Option 4'!AR100-SUM('Data Input - Option 4'!AR92:AR97))*Calc_Option4!AN$7","v":0},{"$f":"('Data Input - Option 4'!AS100-SUM('Data Input - Option 4'!AS92:AS97))*Calc_Option4!AO$7","v":0},{"$f":"('Data Input - Option 4'!AT100-SUM('Data Input - Option 4'!AT92:AT97))*Calc_Option4!AP$7","v":0},{"$f":"('Data Input - Option 4'!AU100-SUM('Data Input - Option 4'!AU92:AU97))*Calc_Option4!AQ$7","v":0},{"$f":"('Data Input - Option 4'!AV100-SUM('Data Input - Option 4'!AV92:AV97))*Calc_Option4!AR$7","v":0},{"$f":"('Data Input - Option 4'!AW100-SUM('Data Input - Option 4'!AW92:AW97))*Calc_Option4!AS$7","v":0},{"$f":"('Data Input - Option 4'!AX100-SUM('Data Input - Option 4'!AX92:AX97))*Calc_Option4!AT$7","v":0},{"$f":"('Data Input - Option 4'!AY100-SUM('Data Input - Option 4'!AY92:AY97))*Calc_Option4!AU$7","v":0},{"$f":"('Data Input - Option 4'!AZ100-SUM('Data Input - Option 4'!AZ92:AZ97))*Calc_Option4!AV$7","v":0},{"$f":"('Data Input - Option 4'!BA100-SUM('Data Input - Option 4'!BA92:BA97))*Calc_Option4!AW$7","v":0},{"$f":"('Data Input - Option 4'!BB100-SUM('Data Input - Option 4'!BB92:BB97))*Calc_Option4!AX$7","v":0},{"$f":"('Data Input - Option 4'!BC100-SUM('Data Input - Option 4'!BC92:BC97))*Calc_Option4!AY$7","v":0},{"$f":"('Data Input - Option 4'!BD100-SUM('Data Input - Option 4'!BD92:BD97))*Calc_Option4!AZ$7","v":0},{"$f":"('Data Input - Option 4'!BE100-SUM('Data Input - Option 4'!BE92:BE97))*Calc_Option4!BA$7","v":0},{"$f":"('Data Input - Option 4'!BF100-SUM('Data Input - Option 4'!BF92:BF97))*Calc_Option4!BB$7","v":0},{"$f":"('Data Input - Option 4'!BG100-SUM('Data Input - Option 4'!BG92:BG97))*Calc_Option4!BC$7","v":0},{"$f":"('Data Input - Option 4'!BH100-SUM('Data Input - Option 4'!BH92:BH97))*Calc_Option4!BD$7","v":0},{"$f":"('Data Input - Option 4'!BI100-SUM('Data Input - Option 4'!BI92:BI97))*Calc_Option4!BE$7","v":0},{"$f":"('Data Input - Option 4'!BJ100-SUM('Data Input - Option 4'!BJ92:BJ97))*Calc_Option4!BF$7","v":0},{"$f":"('Data Input - Option 4'!BK100-SUM('Data Input - Option 4'!BK92:BK97))*Calc_Option4!BG$7","v":0},{"$f":"('Data Input - Option 4'!BL100-SUM('Data Input - Option 4'!BL92:BL97))*Calc_Option4!BH$7","v":0},{"$f":"('Data Input - Option 4'!BM100-SUM('Data Input - Option 4'!BM92:BM97))*Calc_Option4!BI$7","v":0},{"$f":"('Data Input - Option 4'!BN100-SUM('Data Input - Option 4'!BN92:BN97))*Calc_Option4!BJ$7","v":0},{"$f":"('Data Input - Option 4'!BO100-SUM('Data Input - Option 4'!BO92:BO97))*Calc_Option4!BK$7","v":0},{"$f":"('Data Input - Option 4'!BP100-SUM('Data Input - Option 4'!BP92:BP97))*Calc_Option4!BL$7","v":0},{"$f":"('Data Input - Option 4'!BQ100-SUM('Data Input - Option 4'!BQ92:BQ97))*Calc_Option4!BM$7","v":0},{"$f":"('Data Input - Option 4'!BR100-SUM('Data Input - Option 4'!BR92:BR97))*Calc_Option4!BN$7","v":0},{"$f":"('Data Input - Option 4'!BS100-SUM('Data Input - Option 4'!BS92:BS97))*Calc_Option4!BO$7","v":0},{"$f":"('Data Input - Option 4'!BT100-SUM('Data Input - Option 4'!BT92:BT97))*Calc_Option4!BP$7","v":0},{"$f":"('Data Input - Option 4'!BU100-SUM('Data Input - Option 4'!BU92:BU97))*Calc_Option4!BQ$7","v":0},{"$f":"('Data Input - Option 4'!BV100-SUM('Data Input - Option 4'!BV92:BV97))*Calc_Option4!BR$7","v":0},{"$f":"('Data Input - Option 4'!BW100-SUM('Data Input - Option 4'!BW92:BW97))*Calc_Option4!BS$7","v":0},{"$f":"('Data Input - Option 4'!BX100-SUM('Data Input - Option 4'!BX92:BX97))*Calc_Option4!BT$7","v":0},{"$f":"('Data Input - Option 4'!BY100-SUM('Data Input - Option 4'!BY92:BY97))*Calc_Option4!BU$7","v":0},{"$f":"('Data Input - Option 4'!BZ100-SUM('Data Input - Option 4'!BZ92:BZ97))*Calc_Option4!BV$7","v":0},{"$f":"('Data Input - Option 4'!CA100-SUM('Data Input - Option 4'!CA92:CA97))*Calc_Option4!BW$7","v":0},{"$f":"('Data Input - Option 4'!CB100-SUM('Data Input - Option 4'!CB92:CB97))*Calc_Option4!BX$7","v":0},{"$f":"('Data Input - Option 4'!CC100-SUM('Data Input - Option 4'!CC92:CC97))*Calc_Option4!BY$7","v":0},{"$f":"('Data Input - Option 4'!CD100-SUM('Data Input - Option 4'!CD92:CD97))*Calc_Option4!BZ$7","v":0},{"$f":"('Data Input - Option 4'!CE100-SUM('Data Input - Option 4'!CE92:CE97))*Calc_Option4!CA$7","v":0},{"$f":"('Data Input - Option 4'!CF100-SUM('Data Input - Option 4'!CF92:CF97))*Calc_Option4!CB$7","v":0},{"$f":"('Data Input - Option 4'!CG100-SUM('Data Input - Option 4'!CG92:CG97))*Calc_Option4!CC$7","v":0},{"$f":"('Data Input - Option 4'!CH100-SUM('Data Input - Option 4'!CH92:CH97))*Calc_Option4!CD$7","v":0},{"$f":"('Data Input - Option 4'!CI100-SUM('Data Input - Option 4'!CI92:CI97))*Calc_Option4!CE$7","v":0},{"$f":"('Data Input - Option 4'!CJ100-SUM('Data Input - Option 4'!CJ92:CJ97))*Calc_Option4!CF$7","v":0},{"$f":"('Data Input - Option 4'!CK100-SUM('Data Input - Option 4'!CK92:CK97))*Calc_Option4!CG$7","v":0},{"$f":"('Data Input - Option 4'!CL100-SUM('Data Input - Option 4'!CL92:CL97))*Calc_Option4!CH$7","v":0},{"$f":"('Data Input - Option 4'!CM100-SUM('Data Input - Option 4'!CM92:CM97))*Calc_Option4!CI$7","v":0},{"$f":"('Data Input - Option 4'!CN100-SUM('Data Input - Option 4'!CN92:CN97))*Calc_Option4!CJ$7","v":0},{"$f":"('Data Input - Option 4'!CO100-SUM('Data Input - Option 4'!CO92:CO97))*Calc_Option4!CK$7","v":0},{"$f":"('Data Input - Option 4'!CP100-SUM('Data Input - Option 4'!CP92:CP97))*Calc_Option4!CL$7","v":0},{"$f":"('Data Input - Option 4'!CQ100-SUM('Data Input - Option 4'!CQ92:CQ97))*Calc_Option4!CM$7","v":0},{"$f":"('Data Input - Option 4'!CR100-SUM('Data Input - Option 4'!CR92:CR97))*Calc_Option4!CN$7","v":0},{"$f":"('Data Input - Option 4'!CS100-SUM('Data Input - Option 4'!CS92:CS97))*Calc_Option4!CO$7","v":0},{"$f":"('Data Input - Option 4'!CT100-SUM('Data Input - Option 4'!CT92:CT97))*Calc_Option4!CP$7","v":0},{"$f":"('Data Input - Option 4'!CU100-SUM('Data Input - Option 4'!CU92:CU97))*Calc_Option4!CQ$7","v":0},{"$f":"('Data Input - Option 4'!CV100-SUM('Data Input - Option 4'!CV92:CV97))*Calc_Option4!CR$7","v":0},{"$f":"('Data Input - Option 4'!CW100-SUM('Data Input - Option 4'!CW92:CW97))*Calc_Option4!CS$7","v":0},{"$f":"('Data Input - Option 4'!CX100-SUM('Data Input - Option 4'!CX92:CX97))*Calc_Option4!CT$7","v":0},{"$f":"('Data Input - Option 4'!CY100-SUM('Data Input - Option 4'!CY92:CY97))*Calc_Option4!CU$7","v":0},{"$f":"('Data Input - Option 4'!CZ100-SUM('Data Input - Option 4'!CZ92:CZ97))*Calc_Option4!CV$7","v":0},{"$f":"('Data Input - Option 4'!DA100-SUM('Data Input - Option 4'!DA92:DA97))*Calc_Option4!CW$7","v":0},{"$f":"('Data Input - Option 4'!DB100-SUM('Data Input - Option 4'!DB92:DB97))*Calc_Option4!CX$7","v":0},{"$f":"('Data Input - Option 4'!DC100-SUM('Data Input - Option 4'!DC92:DC97))*Calc_Option4!CY$7","v":0}]
[]
[null,"Environmental impacts"]
[null,"Air pollutant emissions"]
[null,{"$f":"'Data Input - Option 4'!D105","v":"NOX Part A Category 6"},"Tonnes pa",{"$f":"'Data Input - Option 4'!H105","v":295},{"$f":"'Data Input - Option 4'!I105","v":295},{"$f":"'Data Input - Option 4'!J105","v":295},{"$f":"'Data Input - Option 4'!K105","v":295},{"$f":"'Data Input - Option 4'!L105","v":295},{"$f":"'Data Input - Option 4'!M105","v":295},{"$f":"'Data Input - Option 4'!N105","v":295},{"$f":"'Data Input - Option 4'!O105","v":295},{"$f":"'Data Input - Option 4'!P105","v":295},{"$f":"'Data Input - Option 4'!Q105","v":295},{"$f":"'Data Input - Option 4'!R105","v":295},{"$f":"'Data Input - Option 4'!S105","v":295},{"$f":"'Data Input - Option 4'!T105","v":295},{"$f":"'Data Input - Option 4'!U105","v":196},{"$f":"'Data Input - Option 4'!V105","v":196},{"$f":"'Data Input - Option 4'!W105","v":196},{"$f":"'Data Input - Option 4'!X105","v":196},{"$f":"'Data Input - Option 4'!Y105","v":196},{"$f":"'Data Input - Option 4'!Z105","v":196},{"$f":"'Data Input - Option 4'!AA105","v":196},{"$f":"'Data Input - Option 4'!AB105","v":196},{"$f":"'Data Input - Option 4'!AC105","v":196},{"$f":"'Data Input - Option 4'!AD105","v":196},{"$f":"'Data Input - Option 4'!AE105","v":196},{"$f":"'Data Input - Option 4'!AF105","v":196},{"$f":"'Data Input - Option 4'!AG105","v":196},{"$f":"'Data Input - Option 4'!AH105","v":196},{"$f":"'Data Input - Option 4'!AI105","v":196},{"$f":"'Data Input - Option 4'!AJ105","v":196},{"$f":"'Data Input - Option 4'!AK105","v":196},{"$f":"'Data Input - Option 4'!AL105","v":196},{"$f":"'Data Input - Option 4'!AM105","v":196},{"$f":"'Data Input - Option 4'!AN105","v":196},{"$f":"'Data Input - Option 4'!AO105","v":196},{"$f":"'Data Input - Option 4'!AP105","v":196},{"$f":"'Data Input - Option 4'!AQ105","v":196},{"$f":"'Data Input - Option 4'!AR105","v":196},{"$f":"'Data Input - Option 4'!AS105","v":196},{"$f":"'Data Input - Option 4'!AT105","v":196},{"$f":"'Data Input - Option 4'!AU105","v":196},{"$f":"'Data Input - Option 4'!AV105","v":196},{"$f":"'Data Input - Option 4'!AW105","v":196},{"$f":"'Data Input - Option 4'!AX105","v":196},{"$f":"'Data Input - Option 4'!AY105","v":0},{"$f":"'Data Input - Option 4'!AZ105","v":0},{"$f":"'Data Input - Option 4'!BA105","v":0},{"$f":"'Data Input - Option 4'!BB105","v":0},{"$f":"'Data Input - Option 4'!BC105","v":0},{"$f":"'Data Input - Option 4'!BD105","v":0},{"$f":"'Data Input - Option 4'!BE105","v":0},{"$f":"'Data Input - Option 4'!BF105","v":0},{"$f":"'Data Input - Option 4'!BG105","v":0},{"$f":"'Data Input - Option 4'!BH105","v":0},{"$f":"'Data Input - Option 4'!BI105","v":0},{"$f":"'Data Input - Option 4'!BJ105","v":0},{"$f":"'Data Input - Option 4'!BK105","v":0},{"$f":"'Data Input - Option 4'!BL105","v":0},{"$f":"'Data Input - Option 4'!BM105","v":0},{"$f":"'Data Input - Option 4'!BN105","v":0},{"$f":"'Data Input - Option 4'!BO105","v":0},{"$f":"'Data Input - Option 4'!BP105","v":0},{"$f":"'Data Input - Option 4'!BQ105","v":0},{"$f":"'Data Input - Option 4'!BR105","v":0},{"$f":"'Data Input - Option 4'!BS105","v":0},{"$f":"'Data Input - Option 4'!BT105","v":0},{"$f":"'Data Input - Option 4'!BU105","v":0},{"$f":"'Data Input - Option 4'!BV105","v":0},{"$f":"'Data Input - Option 4'!BW105","v":0},{"$f":"'Data Input - Option 4'!BX105","v":0},{"$f":"'Data Input - Option 4'!BY105","v":0},{"$f":"'Data Input - Option 4'!BZ105","v":0},{"$f":"'Data Input - Option 4'!CA105","v":0},{"$f":"'Data Input - Option 4'!CB105","v":0},{"$f":"'Data Input - Option 4'!CC105","v":0},{"$f":"'Data Input - Option 4'!CD105","v":0},{"$f":"'Data Input - Option 4'!CE105","v":0},{"$f":"'Data Input - Option 4'!CF105","v":0},{"$f":"'Data Input - Option 4'!CG105","v":0},{"$f":"'Data Input - Option 4'!CH105","v":0},{"$f":"'Data Input - Option 4'!CI105","v":0},{"$f":"'Data Input - Option 4'!CJ105","v":0},{"$f":"'Data Input - Option 4'!CK105","v":0},{"$f":"'Data Input - Option 4'!CL105","v":0},{"$f":"'Data Input - Option 4'!CM105","v":0},{"$f":"'Data Input - Option 4'!CN105","v":0},{"$f":"'Data Input - Option 4'!CO105","v":0},{"$f":"'Data Input - Option 4'!CP105","v":0},{"$f":"'Data Input - Option 4'!CQ105","v":0},{"$f":"'Data Input - Option 4'!CR105","v":0},{"$f":"'Data Input - Option 4'!CS105","v":0},{"$f":"'Data Input - Option 4'!CT105","v":0},{"$f":"'Data Input - Option 4'!CU105","v":0},{"$f":"'Data Input - Option 4'!CV105","v":0},{"$f":"'Data Input - Option 4'!CW105","v":0},{"$f":"'Data Input - Option 4'!CX105","v":0},{"$f":"'Data Input - Option 4'!CY105","v":0},{"$f":"'Data Input - Option 4'!CZ105","v":0},{"$f":"'Data Input - Option 4'!DA105","v":0},{"$f":"'Data Input - Option 4'!DB105","v":0},{"$f":"'Data Input - Option 4'!DC105","v":0}]
[null,{"$f":"'Data Input - Option 4'!D106","v":"Ammonia"},"Tonnes pa",{"$f":"'Data Input - Option 4'!H106","v":23},{"$f":"'Data Input - Option 4'!I106","v":23},{"$f":"'Data Input - Option 4'!J106","v":23},{"$f":"'Data Input - Option 4'!K106","v":23},{"$f":"'Data Input - Option 4'!L106","v":23},{"$f":"'Data Input - Option 4'!M106","v":23},{"$f":"'Data Input - Option 4'!N106","v":23},{"$f":"'Data Input - Option 4'!O106","v":23},{"$f":"'Data Input - Option 4'!P106","v":23},{"$f":"'Data Input - Option 4'!Q106","v":23},{"$f":"'Data Input - Option 4'!R106","v":23},{"$f":"'Data Input - Option 4'!S106","v":23},{"$f":"'Data Input - Option 4'!T106","v":23},{"$f":"'Data Input - Option 4'!U106","v":9},{"$f":"'Data Input - Option 4'!V106","v":9},{"$f":"'Data Input - Option 4'!W106","v":9},{"$f":"'Data Input - Option 4'!X106","v":9},{"$f":"'Data Input - Option 4'!Y106","v":9},{"$f":"'Data Input - Option 4'!Z106","v":9},{"$f":"'Data Input - Option 4'!AA106","v":9},{"$f":"'Data Input - Option 4'!AB106","v":9},{"$f":"'Data Input - Option 4'!AC106","v":9},{"$f":"'Data Input - Option 4'!AD106","v":9},{"$f":"'Data Input - Option 4'!AE106","v":9},{"$f":"'Data Input - Option 4'!AF106","v":9},{"$f":"'Data Input - Option 4'!AG106","v":9},{"$f":"'Data Input - Option 4'!AH106","v":9},{"$f":"'Data Input - Option 4'!AI106","v":9},{"$f":"'Data Input - Option 4'!AJ106","v":9},{"$f":"'Data Input - Option 4'!AK106","v":9},{"$f":"'Data Input - Option 4'!AL106","v":9},{"$f":"'Data Input - Option 4'!AM106","v":9},{"$f":"'Data Input - Option 4'!AN106","v":9},{"$f":"'Data Input - Option 4'!AO106","v":9},{"$f":"'Data Input - Option 4'!AP106","v":9},{"$f":"'Data Input - Option 4'!AQ106","v":9},{"$f":"'Data Input - Option 4'!AR106","v":9},{"$f":"'Data Input - Option 4'!AS106","v":9},{"$f":"'Data Input - Option 4'!AT106","v":9},{"$f":"'Data Input - Option 4'!AU106","v":9},{"$f":"'Data Input - Option 4'!AV106","v":9},{"$f":"'Data Input - Option 4'!AW106","v":9},{"$f":"'Data Input - Option 4'!AX106","v":9},{"$f":"'Data Input - Option 4'!AY106","v":0},{"$f":"'Data Input - Option 4'!AZ106","v":0},{"$f":"'Data Input - Option 4'!BA106","v":0},{"$f":"'Data Input - Option 4'!BB106","v":0},{"$f":"'Data Input - Option 4'!BC106","v":0},{"$f":"'Data Input - Option 4'!BD106","v":0},{"$f":"'Data Input - Option 4'!BE106","v":0},{"$f":"'Data Input - Option 4'!BF106","v":0},{"$f":"'Data Input - Option 4'!BG106","v":0},{"$f":"'Data Input - Option 4'!BH106","v":0},{"$f":"'Data Input - Option 4'!BI106","v":0},{"$f":"'Data Input - Option 4'!BJ106","v":0},{"$f":"'Data Input - Option 4'!BK106","v":0},{"$f":"'Data Input - Option 4'!BL106","v":0},{"$f":"'Data Input - Option 4'!BM106","v":0},{"$f":"'Data Input - Option 4'!BN106","v":0},{"$f":"'Data Input - Option 4'!BO106","v":0},{"$f":"'Data Input - Option 4'!BP106","v":0},{"$f":"'Data Input - Option 4'!BQ106","v":0},{"$f":"'Data Input - Option 4'!BR106","v":0},{"$f":"'Data Input - Option 4'!BS106","v":0},{"$f":"'Data Input - Option 4'!BT106","v":0},{"$f":"'Data Input - Option 4'!BU106","v":0},{"$f":"'Data Input - Option 4'!BV106","v":0},{"$f":"'Data Input - Option 4'!BW106","v":0},{"$f":"'Data Input - Option 4'!BX106","v":0},{"$f":"'Data Input - Option 4'!BY106","v":0},{"$f":"'Data Input - Option 4'!BZ106","v":0},{"$f":"'Data Input - Option 4'!CA106","v":0},{"$f":"'Data Input - Option 4'!CB106","v":0},{"$f":"'Data Input - Option 4'!CC106","v":0},{"$f":"'Data Input - Option 4'!CD106","v":0},{"$f":"'Data Input - Option 4'!CE106","v":0},{"$f":"'Data Input - Option 4'!CF106","v":0},{"$f":"'Data Input - Option 4'!CG106","v":0},{"$f":"'Data Input - Option 4'!CH106","v":0},{"$f":"'Data Input - Option 4'!CI106","v":0},{"$f":"'Data Input - Option 4'!CJ106","v":0},{"$f":"'Data Input - Option 4'!CK106","v":0},{"$f":"'Data Input - Option 4'!CL106","v":0},{"$f":"'Data Input - Option 4'!CM106","v":0},{"$f":"'Data Input - Option 4'!CN106","v":0},{"$f":"'Data Input - Option 4'!CO106","v":0},{"$f":"'Data Input - Option 4'!CP106","v":0},{"$f":"'Data Input - Option 4'!CQ106","v":0},{"$f":"'Data Input - Option 4'!CR106","v":0},{"$f":"'Data Input - Option 4'!CS106","v":0},{"$f":"'Data Input - Option 4'!CT106","v":0},{"$f":"'Data Input - Option 4'!CU106","v":0},{"$f":"'Data Input - Option 4'!CV106","v":0},{"$f":"'Data Input - Option 4'!CW106","v":0},{"$f":"'Data Input - Option 4'!CX106","v":0},{"$f":"'Data Input - Option 4'!CY106","v":0},{"$f":"'Data Input - Option 4'!CZ106","v":0},{"$f":"'Data Input - Option 4'!DA106","v":0},{"$f":"'Data Input - Option 4'!DB106","v":0},{"$f":"'Data Input - Option 4'!DC106","v":0}]
[null,{"$f":"'Data Input - Option 4'!D107","v":0},"Tonnes pa",{"$f":"'Data Input - Option 4'!H107","v":0},{"$f":"'Data Input - Option 4'!I107","v":0},{"$f":"'Data Input - Option 4'!J107","v":0},{"$f":"'Data Input - Option 4'!K107","v":0},{"$f":"'Data Input - Option 4'!L107","v":0},{"$f":"'Data Input - Option 4'!M107","v":0},{"$f":"'Data Input - Option 4'!N107","v":0},{"$f":"'Data Input - Option 4'!O107","v":0},{"$f":"'Data Input - Option 4'!P107","v":0},{"$f":"'Data Input - Option 4'!Q107","v":0},{"$f":"'Data Input - Option 4'!R107","v":0},{"$f":"'Data Input - Option 4'!S107","v":0},{"$f":"'Data Input - Option 4'!T107","v":0},{"$f":"'Data Input - Option 4'!U107","v":0},{"$f":"'Data Input - Option 4'!V107","v":0},{"$f":"'Data Input - Option 4'!W107","v":0},{"$f":"'Data Input - Option 4'!X107","v":0},{"$f":"'Data Input - Option 4'!Y107","v":0},{"$f":"'Data Input - Option 4'!Z107","v":0},{"$f":"'Data Input - Option 4'!AA107","v":0},{"$f":"'Data Input - Option 4'!AB107","v":0},{"$f":"'Data Input - Option 4'!AC107","v":0},{"$f":"'Data Input - Option 4'!AD107","v":0},{"$f":"'Data Input - Option 4'!AE107","v":0},{"$f":"'Data Input - Option 4'!AF107","v":0},{"$f":"'Data Input - Option 4'!AG107","v":0},{"$f":"'Data Input - Option 4'!AH107","v":0},{"$f":"'Data Input - Option 4'!AI107","v":0},{"$f":"'Data Input - Option 4'!AJ107","v":0},{"$f":"'Data Input - Option 4'!AK107","v":0},{"$f":"'Data Input - Option 4'!AL107","v":0},{"$f":"'Data Input - Option 4'!AM107","v":0},{"$f":"'Data Input - Option 4'!AN107","v":0},{"$f":"'Data Input - Option 4'!AO107","v":0},{"$f":"'Data Input - Option 4'!AP107","v":0},{"$f":"'Data Input - Option 4'!AQ107","v":0},{"$f":"'Data Input - Option 4'!AR107","v":0},{"$f":"'Data Input - Option 4'!AS107","v":0},{"$f":"'Data Input - Option 4'!AT107","v":0},{"$f":"'Data Input - Option 4'!AU107","v":0},{"$f":"'Data Input - Option 4'!AV107","v":0},{"$f":"'Data Input - Option 4'!AW107","v":0},{"$f":"'Data Input - Option 4'!AX107","v":0},{"$f":"'Data Input - Option 4'!AY107","v":0},{"$f":"'Data Input - Option 4'!AZ107","v":0},{"$f":"'Data Input - Option 4'!BA107","v":0},{"$f":"'Data Input - Option 4'!BB107","v":0},{"$f":"'Data Input - Option 4'!BC107","v":0},{"$f":"'Data Input - Option 4'!BD107","v":0},{"$f":"'Data Input - Option 4'!BE107","v":0},{"$f":"'Data Input - Option 4'!BF107","v":0},{"$f":"'Data Input - Option 4'!BG107","v":0},{"$f":"'Data Input - Option 4'!BH107","v":0},{"$f":"'Data Input - Option 4'!BI107","v":0},{"$f":"'Data Input - Option 4'!BJ107","v":0},{"$f":"'Data Input - Option 4'!BK107","v":0},{"$f":"'Data Input - Option 4'!BL107","v":0},{"$f":"'Data Input - Option 4'!BM107","v":0},{"$f":"'Data Input - Option 4'!BN107","v":0},{"$f":"'Data Input - Option 4'!BO107","v":0},{"$f":"'Data Input - Option 4'!BP107","v":0},{"$f":"'Data Input - Option 4'!BQ107","v":0},{"$f":"'Data Input - Option 4'!BR107","v":0},{"$f":"'Data Input - Option 4'!BS107","v":0},{"$f":"'Data Input - Option 4'!BT107","v":0},{"$f":"'Data Input - Option 4'!BU107","v":0},{"$f":"'Data Input - Option 4'!BV107","v":0},{"$f":"'Data Input - Option 4'!BW107","v":0},{"$f":"'Data Input - Option 4'!BX107","v":0},{"$f":"'Data Input - Option 4'!BY107","v":0},{"$f":"'Data Input - Option 4'!BZ107","v":0},{"$f":"'Data Input - Option 4'!CA107","v":0},{"$f":"'Data Input - Option 4'!CB107","v":0},{"$f":"'Data Input - Option 4'!CC107","v":0},{"$f":"'Data Input - Option 4'!CD107","v":0},{"$f":"'Data Input - Option 4'!CE107","v":0},{"$f":"'Data Input - Option 4'!CF107","v":0},{"$f":"'Data Input - Option 4'!CG107","v":0},{"$f":"'Data Input - Option 4'!CH107","v":0},{"$f":"'Data Input - Option 4'!CI107","v":0},{"$f":"'Data Input - Option 4'!CJ107","v":0},{"$f":"'Data Input - Option 4'!CK107","v":0},{"$f":"'Data Input - Option 4'!CL107","v":0},{"$f":"'Data Input - Option 4'!CM107","v":0},{"$f":"'Data Input - Option 4'!CN107","v":0},{"$f":"'Data Input - Option 4'!CO107","v":0},{"$f":"'Data Input - Option 4'!CP107","v":0},{"$f":"'Data Input - Option 4'!CQ107","v":0},{"$f":"'Data Input - Option 4'!CR107","v":0},{"$f":"'Data Input - Option 4'!CS107","v":0},{"$f":"'Data Input - Option 4'!CT107","v":0},{"$f":"'Data Input - Option 4'!CU107","v":0},{"$f":"'Data Input - Option 4'!CV107","v":0},{"$f":"'Data Input - Option 4'!CW107","v":0},{"$f":"'Data Input - Option 4'!CX107","v":0},{"$f":"'Data Input - Option 4'!CY107","v":0},{"$f":"'Data Input - Option 4'!CZ107","v":0},{"$f":"'Data Input - Option 4'!DA107","v":0},{"$f":"'Data Input - Option 4'!DB107","v":0},{"$f":"'Data Input - Option 4'!DC107","v":0}]
[null,{"$f":"'Data Input - Option 4'!D108","v":0},"Tonnes pa",{"$f":"'Data Input - Option 4'!H108","v":0},{"$f":"'Data Input - Option 4'!I108","v":0},{"$f":"'Data Input - Option 4'!J108","v":0},{"$f":"'Data Input - Option 4'!K108","v":0},{"$f":"'Data Input - Option 4'!L108","v":0},{"$f":"'Data Input - Option 4'!M108","v":0},{"$f":"'Data Input - Option 4'!N108","v":0},{"$f":"'Data Input - Option 4'!O108","v":0},{"$f":"'Data Input - Option 4'!P108","v":0},{"$f":"'Data Input - Option 4'!Q108","v":0},{"$f":"'Data Input - Option 4'!R108","v":0},{"$f":"'Data Input - Option 4'!S108","v":0},{"$f":"'Data Input - Option 4'!T108","v":0},{"$f":"'Data Input - Option 4'!U108","v":0},{"$f":"'Data Input - Option 4'!V108","v":0},{"$f":"'Data Input - Option 4'!W108","v":0},{"$f":"'Data Input - Option 4'!X108","v":0},{"$f":"'Data Input - Option 4'!Y108","v":0},{"$f":"'Data Input - Option 4'!Z108","v":0},{"$f":"'Data Input - Option 4'!AA108","v":0},{"$f":"'Data Input - Option 4'!AB108","v":0},{"$f":"'Data Input - Option 4'!AC108","v":0},{"$f":"'Data Input - Option 4'!AD108","v":0},{"$f":"'Data Input - Option 4'!AE108","v":0},{"$f":"'Data Input - Option 4'!AF108","v":0},{"$f":"'Data Input - Option 4'!AG108","v":0},{"$f":"'Data Input - Option 4'!AH108","v":0},{"$f":"'Data Input - Option 4'!AI108","v":0},{"$f":"'Data Input - Option 4'!AJ108","v":0},{"$f":"'Data Input - Option 4'!AK108","v":0},{"$f":"'Data Input - Option 4'!AL108","v":0},{"$f":"'Data Input - Option 4'!AM108","v":0},{"$f":"'Data Input - Option 4'!AN108","v":0},{"$f":"'Data Input - Option 4'!AO108","v":0},{"$f":"'Data Input - Option 4'!AP108","v":0},{"$f":"'Data Input - Option 4'!AQ108","v":0},{"$f":"'Data Input - Option 4'!AR108","v":0},{"$f":"'Data Input - Option 4'!AS108","v":0},{"$f":"'Data Input - Option 4'!AT108","v":0},{"$f":"'Data Input - Option 4'!AU108","v":0},{"$f":"'Data Input - Option 4'!AV108","v":0},{"$f":"'Data Input - Option 4'!AW108","v":0},{"$f":"'Data Input - Option 4'!AX108","v":0},{"$f":"'Data Input - Option 4'!AY108","v":0},{"$f":"'Data Input - Option 4'!AZ108","v":0},{"$f":"'Data Input - Option 4'!BA108","v":0},{"$f":"'Data Input - Option 4'!BB108","v":0},{"$f":"'Data Input - Option 4'!BC108","v":0},{"$f":"'Data Input - Option 4'!BD108","v":0},{"$f":"'Data Input - Option 4'!BE108","v":0},{"$f":"'Data Input - Option 4'!BF108","v":0},{"$f":"'Data Input - Option 4'!BG108","v":0},{"$f":"'Data Input - Option 4'!BH108","v":0},{"$f":"'Data Input - Option 4'!BI108","v":0},{"$f":"'Data Input - Option 4'!BJ108","v":0},{"$f":"'Data Input - Option 4'!BK108","v":0},{"$f":"'Data Input - Option 4'!BL108","v":0},{"$f":"'Data Input - Option 4'!BM108","v":0},{"$f":"'Data Input - Option 4'!BN108","v":0},{"$f":"'Data Input - Option 4'!BO108","v":0},{"$f":"'Data Input - Option 4'!BP108","v":0},{"$f":"'Data Input - Option 4'!BQ108","v":0},{"$f":"'Data Input - Option 4'!BR108","v":0},{"$f":"'Data Input - Option 4'!BS108","v":0},{"$f":"'Data Input - Option 4'!BT108","v":0},{"$f":"'Data Input - Option 4'!BU108","v":0},{"$f":"'Data Input - Option 4'!BV108","v":0},{"$f":"'Data Input - Option 4'!BW108","v":0},{"$f":"'Data Input - Option 4'!BX108","v":0},{"$f":"'Data Input - Option 4'!BY108","v":0},{"$f":"'Data Input - Option 4'!BZ108","v":0},{"$f":"'Data Input - Option 4'!CA108","v":0},{"$f":"'Data Input - Option 4'!CB108","v":0},{"$f":"'Data Input - Option 4'!CC108","v":0},{"$f":"'Data Input - Option 4'!CD108","v":0},{"$f":"'Data Input - Option 4'!CE108","v":0},{"$f":"'Data Input - Option 4'!CF108","v":0},{"$f":"'Data Input - Option 4'!CG108","v":0},{"$f":"'Data Input - Option 4'!CH108","v":0},{"$f":"'Data Input - Option 4'!CI108","v":0},{"$f":"'Data Input - Option 4'!CJ108","v":0},{"$f":"'Data Input - Option 4'!CK108","v":0},{"$f":"'Data Input - Option 4'!CL108","v":0},{"$f":"'Data Input - Option 4'!CM108","v":0},{"$f":"'Data Input - Option 4'!CN108","v":0},{"$f":"'Data Input - Option 4'!CO108","v":0},{"$f":"'Data Input - Option 4'!CP108","v":0},{"$f":"'Data Input - Option 4'!CQ108","v":0},{"$f":"'Data Input - Option 4'!CR108","v":0},{"$f":"'Data Input - Option 4'!CS108","v":0},{"$f":"'Data Input - Option 4'!CT108","v":0},{"$f":"'Data Input - Option 4'!CU108","v":0},{"$f":"'Data Input - Option 4'!CV108","v":0},{"$f":"'Data Input - Option 4'!CW108","v":0},{"$f":"'Data Input - Option 4'!CX108","v":0},{"$f":"'Data Input - Option 4'!CY108","v":0},{"$f":"'Data Input - Option 4'!CZ108","v":0},{"$f":"'Data Input - Option 4'!DA108","v":0},{"$f":"'Data Input - Option 4'!DB108","v":0},{"$f":"'Data Input - Option 4'!DC108","v":0}]
[null,{"$f":"'Data Input - Option 4'!D109","v":0},"Tonnes pa",{"$f":"'Data Input - Option 4'!H109","v":0},{"$f":"'Data Input - Option 4'!I109","v":0},{"$f":"'Data Input - Option 4'!J109","v":0},{"$f":"'Data Input - Option 4'!K109","v":0},{"$f":"'Data Input - Option 4'!L109","v":0},{"$f":"'Data Input - Option 4'!M109","v":0},{"$f":"'Data Input - Option 4'!N109","v":0},{"$f":"'Data Input - Option 4'!O109","v":0},{"$f":"'Data Input - Option 4'!P109","v":0},{"$f":"'Data Input - Option 4'!Q109","v":0},{"$f":"'Data Input - Option 4'!R109","v":0},{"$f":"'Data Input - Option 4'!S109","v":0},{"$f":"'Data Input - Option 4'!T109","v":0},{"$f":"'Data Input - Option 4'!U109","v":0},{"$f":"'Data Input - Option 4'!V109","v":0},{"$f":"'Data Input - Option 4'!W109","v":0},{"$f":"'Data Input - Option 4'!X109","v":0},{"$f":"'Data Input - Option 4'!Y109","v":0},{"$f":"'Data Input - Option 4'!Z109","v":0},{"$f":"'Data Input - Option 4'!AA109","v":0},{"$f":"'Data Input - Option 4'!AB109","v":0},{"$f":"'Data Input - Option 4'!AC109","v":0},{"$f":"'Data Input - Option 4'!AD109","v":0},{"$f":"'Data Input - Option 4'!AE109","v":0},{"$f":"'Data Input - Option 4'!AF109","v":0},{"$f":"'Data Input - Option 4'!AG109","v":0},{"$f":"'Data Input - Option 4'!AH109","v":0},{"$f":"'Data Input - Option 4'!AI109","v":0},{"$f":"'Data Input - Option 4'!AJ109","v":0},{"$f":"'Data Input - Option 4'!AK109","v":0},{"$f":"'Data Input - Option 4'!AL109","v":0},{"$f":"'Data Input - Option 4'!AM109","v":0},{"$f":"'Data Input - Option 4'!AN109","v":0},{"$f":"'Data Input - Option 4'!AO109","v":0},{"$f":"'Data Input - Option 4'!AP109","v":0},{"$f":"'Data Input - Option 4'!AQ109","v":0},{"$f":"'Data Input - Option 4'!AR109","v":0},{"$f":"'Data Input - Option 4'!AS109","v":0},{"$f":"'Data Input - Option 4'!AT109","v":0},{"$f":"'Data Input - Option 4'!AU109","v":0},{"$f":"'Data Input - Option 4'!AV109","v":0},{"$f":"'Data Input - Option 4'!AW109","v":0},{"$f":"'Data Input - Option 4'!AX109","v":0},{"$f":"'Data Input - Option 4'!AY109","v":0},{"$f":"'Data Input - Option 4'!AZ109","v":0},{"$f":"'Data Input - Option 4'!BA109","v":0},{"$f":"'Data Input - Option 4'!BB109","v":0},{"$f":"'Data Input - Option 4'!BC109","v":0},{"$f":"'Data Input - Option 4'!BD109","v":0},{"$f":"'Data Input - Option 4'!BE109","v":0},{"$f":"'Data Input - Option 4'!BF109","v":0},{"$f":"'Data Input - Option 4'!BG109","v":0},{"$f":"'Data Input - Option 4'!BH109","v":0},{"$f":"'Data Input - Option 4'!BI109","v":0},{"$f":"'Data Input - Option 4'!BJ109","v":0},{"$f":"'Data Input - Option 4'!BK109","v":0},{"$f":"'Data Input - Option 4'!BL109","v":0},{"$f":"'Data Input - Option 4'!BM109","v":0},{"$f":"'Data Input - Option 4'!BN109","v":0},{"$f":"'Data Input - Option 4'!BO109","v":0},{"$f":"'Data Input - Option 4'!BP109","v":0},{"$f":"'Data Input - Option 4'!BQ109","v":0},{"$f":"'Data Input - Option 4'!BR109","v":0},{"$f":"'Data Input - Option 4'!BS109","v":0},{"$f":"'Data Input - Option 4'!BT109","v":0},{"$f":"'Data Input - Option 4'!BU109","v":0},{"$f":"'Data Input - Option 4'!BV109","v":0},{"$f":"'Data Input - Option 4'!BW109","v":0},{"$f":"'Data Input - Option 4'!BX109","v":0},{"$f":"'Data Input - Option 4'!BY109","v":0},{"$f":"'Data Input - Option 4'!BZ109","v":0},{"$f":"'Data Input - Option 4'!CA109","v":0},{"$f":"'Data Input - Option 4'!CB109","v":0},{"$f":"'Data Input - Option 4'!CC109","v":0},{"$f":"'Data Input - Option 4'!CD109","v":0},{"$f":"'Data Input - Option 4'!CE109","v":0},{"$f":"'Data Input - Option 4'!CF109","v":0},{"$f":"'Data Input - Option 4'!CG109","v":0},{"$f":"'Data Input - Option 4'!CH109","v":0},{"$f":"'Data Input - Option 4'!CI109","v":0},{"$f":"'Data Input - Option 4'!CJ109","v":0},{"$f":"'Data Input - Option 4'!CK109","v":0},{"$f":"'Data Input - Option 4'!CL109","v":0},{"$f":"'Data Input - Option 4'!CM109","v":0},{"$f":"'Data Input - Option 4'!CN109","v":0},{"$f":"'Data Input - Option 4'!CO109","v":0},{"$f":"'Data Input - Option 4'!CP109","v":0},{"$f":"'Data Input - Option 4'!CQ109","v":0},{"$f":"'Data Input - Option 4'!CR109","v":0},{"$f":"'Data Input - Option 4'!CS109","v":0},{"$f":"'Data Input - Option 4'!CT109","v":0},{"$f":"'Data Input - Option 4'!CU109","v":0},{"$f":"'Data Input - Option 4'!CV109","v":0},{"$f":"'Data Input - Option 4'!CW109","v":0},{"$f":"'Data Input - Option 4'!CX109","v":0},{"$f":"'Data Input - Option 4'!CY109","v":0},{"$f":"'Data Input - Option 4'!CZ109","v":0},{"$f":"'Data Input - Option 4'!DA109","v":0},{"$f":"'Data Input - Option 4'!DB109","v":0},{"$f":"'Data Input - Option 4'!DC109","v":0}]
[null,{"$f":"'Data Input - Option 4'!D110","v":0},"Tonnes pa",{"$f":"'Data Input - Option 4'!H110","v":0},{"$f":"'Data Input - Option 4'!I110","v":0},{"$f":"'Data Input - Option 4'!J110","v":0},{"$f":"'Data Input - Option 4'!K110","v":0},{"$f":"'Data Input - Option 4'!L110","v":0},{"$f":"'Data Input - Option 4'!M110","v":0},{"$f":"'Data Input - Option 4'!N110","v":0},{"$f":"'Data Input - Option 4'!O110","v":0},{"$f":"'Data Input - Option 4'!P110","v":0},{"$f":"'Data Input - Option 4'!Q110","v":0},{"$f":"'Data Input - Option 4'!R110","v":0},{"$f":"'Data Input - Option 4'!S110","v":0},{"$f":"'Data Input - Option 4'!T110","v":0},{"$f":"'Data Input - Option 4'!U110","v":0},{"$f":"'Data Input - Option 4'!V110","v":0},{"$f":"'Data Input - Option 4'!W110","v":0},{"$f":"'Data Input - Option 4'!X110","v":0},{"$f":"'Data Input - Option 4'!Y110","v":0},{"$f":"'Data Input - Option 4'!Z110","v":0},{"$f":"'Data Input - Option 4'!AA110","v":0},{"$f":"'Data Input - Option 4'!AB110","v":0},{"$f":"'Data Input - Option 4'!AC110","v":0},{"$f":"'Data Input - Option 4'!AD110","v":0},{"$f":"'Data Input - Option 4'!AE110","v":0},{"$f":"'Data Input - Option 4'!AF110","v":0},{"$f":"'Data Input - Option 4'!AG110","v":0},{"$f":"'Data Input - Option 4'!AH110","v":0},{"$f":"'Data Input - Option 4'!AI110","v":0},{"$f":"'Data Input - Option 4'!AJ110","v":0},{"$f":"'Data Input - Option 4'!AK110","v":0},{"$f":"'Data Input - Option 4'!AL110","v":0},{"$f":"'Data Input - Option 4'!AM110","v":0},{"$f":"'Data Input - Option 4'!AN110","v":0},{"$f":"'Data Input - Option 4'!AO110","v":0},{"$f":"'Data Input - Option 4'!AP110","v":0},{"$f":"'Data Input - Option 4'!AQ110","v":0},{"$f":"'Data Input - Option 4'!AR110","v":0},{"$f":"'Data Input - Option 4'!AS110","v":0},{"$f":"'Data Input - Option 4'!AT110","v":0},{"$f":"'Data Input - Option 4'!AU110","v":0},{"$f":"'Data Input - Option 4'!AV110","v":0},{"$f":"'Data Input - Option 4'!AW110","v":0},{"$f":"'Data Input - Option 4'!AX110","v":0},{"$f":"'Data Input - Option 4'!AY110","v":0},{"$f":"'Data Input - Option 4'!AZ110","v":0},{"$f":"'Data Input - Option 4'!BA110","v":0},{"$f":"'Data Input - Option 4'!BB110","v":0},{"$f":"'Data Input - Option 4'!BC110","v":0},{"$f":"'Data Input - Option 4'!BD110","v":0},{"$f":"'Data Input - Option 4'!BE110","v":0},{"$f":"'Data Input - Option 4'!BF110","v":0},{"$f":"'Data Input - Option 4'!BG110","v":0},{"$f":"'Data Input - Option 4'!BH110","v":0},{"$f":"'Data Input - Option 4'!BI110","v":0},{"$f":"'Data Input - Option 4'!BJ110","v":0},{"$f":"'Data Input - Option 4'!BK110","v":0},{"$f":"'Data Input - Option 4'!BL110","v":0},{"$f":"'Data Input - Option 4'!BM110","v":0},{"$f":"'Data Input - Option 4'!BN110","v":0},{"$f":"'Data Input - Option 4'!BO110","v":0},{"$f":"'Data Input - Option 4'!BP110","v":0},{"$f":"'Data Input - Option 4'!BQ110","v":0},{"$f":"'Data Input - Option 4'!BR110","v":0},{"$f":"'Data Input - Option 4'!BS110","v":0},{"$f":"'Data Input - Option 4'!BT110","v":0},{"$f":"'Data Input - Option 4'!BU110","v":0},{"$f":"'Data Input - Option 4'!BV110","v":0},{"$f":"'Data Input - Option 4'!BW110","v":0},{"$f":"'Data Input - Option 4'!BX110","v":0},{"$f":"'Data Input - Option 4'!BY110","v":0},{"$f":"'Data Input - Option 4'!BZ110","v":0},{"$f":"'Data Input - Option 4'!CA110","v":0},{"$f":"'Data Input - Option 4'!CB110","v":0},{"$f":"'Data Input - Option 4'!CC110","v":0},{"$f":"'Data Input - Option 4'!CD110","v":0},{"$f":"'Data Input - Option 4'!CE110","v":0},{"$f":"'Data Input - Option 4'!CF110","v":0},{"$f":"'Data Input - Option 4'!CG110","v":0},{"$f":"'Data Input - Option 4'!CH110","v":0},{"$f":"'Data Input - Option 4'!CI110","v":0},{"$f":"'Data Input - Option 4'!CJ110","v":0},{"$f":"'Data Input - Option 4'!CK110","v":0},{"$f":"'Data Input - Option 4'!CL110","v":0},{"$f":"'Data Input - Option 4'!CM110","v":0},{"$f":"'Data Input - Option 4'!CN110","v":0},{"$f":"'Data Input - Option 4'!CO110","v":0},{"$f":"'Data Input - Option 4'!CP110","v":0},{"$f":"'Data Input - Option 4'!CQ110","v":0},{"$f":"'Data Input - Option 4'!CR110","v":0},{"$f":"'Data Input - Option 4'!CS110","v":0},{"$f":"'Data Input - Option 4'!CT110","v":0},{"$f":"'Data Input - Option 4'!CU110","v":0},{"$f":"'Data Input - Option 4'!CV110","v":0},{"$f":"'Data Input - Option 4'!CW110","v":0},{"$f":"'Data Input - Option 4'!CX110","v":0},{"$f":"'Data Input - Option 4'!CY110","v":0},{"$f":"'Data Input - Option 4'!CZ110","v":0},{"$f":"'Data Input - Option 4'!DA110","v":0},{"$f":"'Data Input - Option 4'!DB110","v":0},{"$f":"'Data Input - Option 4'!DC110","v":0}]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),D53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),E53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),F53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),G53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),H53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),I53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),J53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),K53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),L53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),M53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),N53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),O53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),P53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":800.07404330817053},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),R53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),S53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),T53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),U53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),V53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),W53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),X53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":531.57461860475064},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),D54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),E54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),F54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),G54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),H54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),I54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),J54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),K54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),L54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),M54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),N54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),O54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),P54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":200.57876518545646},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),R54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),S54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),T54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),U54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),V54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),W54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),X54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":78.487342898656877},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),D55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),E55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),F55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),G55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),H55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),I55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),J55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),K55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),L55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),M55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),N55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),O55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),P55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),R55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),S55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),T55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),U55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),V55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),W55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),X55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),D56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),E56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),F56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),G56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),H56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),I56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),J56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),K56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),L56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),M56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),N56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),O56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),P56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),R56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),S56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),T56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),U56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),V56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),W56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),X56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),D57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),E57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),F57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),G57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),H57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),I57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),J57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),K57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),L57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),M57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),N57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),O57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),P57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),R57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),S57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),T57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),U57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),V57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),W57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),X57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),D58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),E58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),F58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),G58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),H58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),I58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),J58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),K58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),L58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),M58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),N58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),O58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),P58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),R58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),S58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),T58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),U58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),V58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),W58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),X58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B61,4)=\"PM10\",LEFT(B62,4)=\"PM10\",LEFT(B63,4)=\"PM10\",LEFT(B64,4)=\"PM10\",LEFT(B65,4)=\"PM10\",LEFT(B66,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D69)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D69)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D69)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D69)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D69)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D69)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D69)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D69)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D69)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D69)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D69)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D69)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D69)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D69)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D69)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D69)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D69)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D69)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D69)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D69)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D69)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D69)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D69)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D69)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D69)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D69)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D69)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D69)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D69)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D69)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D69)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D69)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D69)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D69)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D69)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D69)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D69)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D69)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D69)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D69)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D69)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D69)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D69)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D69)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D69)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D69)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D69)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D69)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D69)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D69)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D69)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D69)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D69)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D69)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D69)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D69)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D69)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D69)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D69)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D69)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D69)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D69)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D69)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D69)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D69)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D69)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D69)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D69)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D69)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D69)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D69)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D69)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D69)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D69)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D69)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D69)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D69)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D69)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D69)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D69)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D69)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D69)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D69)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D69)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D69)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D69)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D69)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D69)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D69)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D69)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D69)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D69)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D69)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D69)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D69)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D69)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D69)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D69)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D69)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D69)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D61:D66)*D70","v":1000.6528084936269},{"$f":"SUM(E61:E66)*E70","v":1020.6658646634995},{"$f":"SUM(F61:F66)*F70","v":1041.0791819567694},{"$f":"SUM(G61:G66)*G70","v":1061.9007655959049},1083.1387809078228,1104.8015565259793,1126.8975876564991,1149.4355394096287,1172.4242501978215,1195.8727352017779,1219.7901899058136,1244.1859937039296,1269.0697135780083,789.18019838845646,804.96380235622564,821.06307840334989,837.48433997141706,854.2340267708455,871.31870730626224,888.74508145238747,906.51998308143527,924.65038274306391,943.14339039792526,962.00625820588368,981.24638337000135,1000.8713110374014,1020.8887372581495,1041.3065120033123,1062.1326422433788,1083.3752950882463,1105.0428009900113,1127.1436570098112,{"$f":"SUM(AJ61:AJ66)*AJ70","v":1149.6865301500077},1172.6802607530078,1196.133865968068,1220.0565432874293,1244.4576741531778,1269.3468276362414,1294.7337641889665,1320.6284394727452,1347.0410082622004,1373.9818284274445,1401.4614649959933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL61:BL66)*BL70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D71*D$7","v":1000.6528084936269},{"$f":"E71*E$7","v":986.1505938777774},{"$f":"F71*F$7","v":971.8585562853458},957.77364967251481,943.89287214102899,930.21326529840553,916.73191362741443,903.44594386469805,890.35252438839836,877.44886461465353,864.73221440284703,852.19986346947235,839.84914081049465,504.60509626471691,497.29197892754712,490.08484879816228,482.98216983007308,475.982428238333,469.08413217690781,462.28581142072073,455.58601705230461,448.98332115299581,442.47631649860466,436.06361625949444,429.74385370500909,423.51568191218286,417.37777347867308,411.32882023985167,405.36753298999889,399.49264120753514,395.61407187542318,391.7731585562442,387.96953565763994,384.20284113669197,380.47271646546193,376.77880659686525,373.1207599308762,369.49822828106187,365.91086684143994,362.3583341536588,358.84029207449714,355.35640574367682,351.90634355199057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR71*BR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (not associated with fuel use)"]
[null,"Emissions","tCO2e",{"$f":"'Data Input - Option 4'!H117","v":0},{"$f":"'Data Input - Option 4'!I117","v":0},{"$f":"'Data Input - Option 4'!J117","v":0},{"$f":"'Data Input - Option 4'!K117","v":0},{"$f":"'Data Input - Option 4'!L117","v":0},{"$f":"'Data Input - Option 4'!M117","v":0},{"$f":"'Data Input - Option 4'!N117","v":0},{"$f":"'Data Input - Option 4'!O117","v":0},{"$f":"'Data Input - Option 4'!P117","v":0},{"$f":"'Data Input - Option 4'!Q117","v":0},{"$f":"'Data Input - Option 4'!R117","v":0},{"$f":"'Data Input - Option 4'!S117","v":0},{"$f":"'Data Input - Option 4'!T117","v":0},{"$f":"'Data Input - Option 4'!U117","v":0},{"$f":"'Data Input - Option 4'!V117","v":0},{"$f":"'Data Input - Option 4'!W117","v":0},{"$f":"'Data Input - Option 4'!X117","v":0},{"$f":"'Data Input - Option 4'!Y117","v":0},{"$f":"'Data Input - Option 4'!Z117","v":0},{"$f":"'Data Input - Option 4'!AA117","v":0},{"$f":"'Data Input - Option 4'!AB117","v":0},{"$f":"'Data Input - Option 4'!AC117","v":0},{"$f":"'Data Input - Option 4'!AD117","v":0},{"$f":"'Data Input - Option 4'!AE117","v":0},{"$f":"'Data Input - Option 4'!AF117","v":0},{"$f":"'Data Input - Option 4'!AG117","v":0},{"$f":"'Data Input - Option 4'!AH117","v":0},{"$f":"'Data Input - Option 4'!AI117","v":0},{"$f":"'Data Input - Option 4'!AJ117","v":0},{"$f":"'Data Input - Option 4'!AK117","v":0},{"$f":"'Data Input - Option 4'!AL117","v":0},{"$f":"'Data Input - Option 4'!AM117","v":0},{"$f":"'Data Input - Option 4'!AN117","v":0},{"$f":"'Data Input - Option 4'!AO117","v":0},{"$f":"'Data Input - Option 4'!AP117","v":0},{"$f":"'Data Input - Option 4'!AQ117","v":0},{"$f":"'Data Input - Option 4'!AR117","v":0},{"$f":"'Data Input - Option 4'!AS117","v":0},{"$f":"'Data Input - Option 4'!AT117","v":0},{"$f":"'Data Input - Option 4'!AU117","v":0},{"$f":"'Data Input - Option 4'!AV117","v":0},{"$f":"'Data Input - Option 4'!AW117","v":0},{"$f":"'Data Input - Option 4'!AX117","v":0},{"$f":"'Data Input - Option 4'!AY117","v":0},{"$f":"'Data Input - Option 4'!AZ117","v":0},{"$f":"'Data Input - Option 4'!BA117","v":0},{"$f":"'Data Input - Option 4'!BB117","v":0},{"$f":"'Data Input - Option 4'!BC117","v":0},{"$f":"'Data Input - Option 4'!BD117","v":0},{"$f":"'Data Input - Option 4'!BE117","v":0},{"$f":"'Data Input - Option 4'!BF117","v":0},{"$f":"'Data Input - Option 4'!BG117","v":0},{"$f":"'Data Input - Option 4'!BH117","v":0},{"$f":"'Data Input - Option 4'!BI117","v":0},{"$f":"'Data Input - Option 4'!BJ117","v":0},{"$f":"'Data Input - Option 4'!BK117","v":0},{"$f":"'Data Input - Option 4'!BL117","v":0},{"$f":"'Data Input - Option 4'!BM117","v":0},{"$f":"'Data Input - Option 4'!BN117","v":0},{"$f":"'Data Input - Option 4'!BO117","v":0},{"$f":"'Data Input - Option 4'!BP117","v":0},{"$f":"'Data Input - Option 4'!BQ117","v":0},{"$f":"'Data Input - Option 4'!BR117","v":0},{"$f":"'Data Input - Option 4'!BS117","v":0},{"$f":"'Data Input - Option 4'!BT117","v":0},{"$f":"'Data Input - Option 4'!BU117","v":0},{"$f":"'Data Input - Option 4'!BV117","v":0},{"$f":"'Data Input - Option 4'!BW117","v":0},{"$f":"'Data Input - Option 4'!BX117","v":0},{"$f":"'Data Input - Option 4'!BY117","v":0},{"$f":"'Data Input - Option 4'!BZ117","v":0},{"$f":"'Data Input - Option 4'!CA117","v":0},{"$f":"'Data Input - Option 4'!CB117","v":0},{"$f":"'Data Input - Option 4'!CC117","v":0},{"$f":"'Data Input - Option 4'!CD117","v":0},{"$f":"'Data Input - Option 4'!CE117","v":0},{"$f":"'Data Input - Option 4'!CF117","v":0},{"$f":"'Data Input - Option 4'!CG117","v":0},{"$f":"'Data Input - Option 4'!CH117","v":0},{"$f":"'Data Input - Option 4'!CI117","v":0},{"$f":"'Data Input - Option 4'!CJ117","v":0},{"$f":"'Data Input - Option 4'!CK117","v":0},{"$f":"'Data Input - Option 4'!CL117","v":0},{"$f":"'Data Input - Option 4'!CM117","v":0},{"$f":"'Data Input - Option 4'!CN117","v":0},{"$f":"'Data Input - Option 4'!CO117","v":0},{"$f":"'Data Input - Option 4'!CP117","v":0},{"$f":"'Data Input - Option 4'!CQ117","v":0},{"$f":"'Data Input - Option 4'!CR117","v":0},{"$f":"'Data Input - Option 4'!CS117","v":0},{"$f":"'Data Input - Option 4'!CT117","v":0},{"$f":"'Data Input - Option 4'!CU117","v":0},{"$f":"'Data Input - Option 4'!CV117","v":0},{"$f":"'Data Input - Option 4'!CW117","v":0},{"$f":"'Data Input - Option 4'!CX117","v":0},{"$f":"'Data Input - Option 4'!CY117","v":0},{"$f":"'Data Input - Option 4'!CZ117","v":0},{"$f":"'Data Input - Option 4'!DA117","v":0},{"$f":"'Data Input - Option 4'!DB117","v":0},{"$f":"'Data Input - Option 4'!DC117","v":0}]
[null,"Unit value","£000s",{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":277.52427701677743},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":281.75053504241367},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":286.04115232732352},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":290.39710896174978},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":294.81939996116728},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":299.30903549357089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":303.86704111022425},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":308.49445797992308},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":313.19234312682551},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":317.96176967190405},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":322.80382707807519},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":327.71962139906111},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":332.71027553204169},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":337.77692947415403},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":342.92074058289751},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":348.14288384050508},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":353.44455212234016},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":358.82695646938089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":364.20936081642157},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":369.6725012286679},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":375.21758874709786},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":380.84585257830429},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":386.55854036697883},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":392.35691847248347},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":398.2422722495707},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":404.21590633331419},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":410.27914492831383},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":416.43333210223847},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":422.67983208377206},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":429.02002956502855},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":435.45533000850395},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":441.98715995863148},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":448.61696735801092},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":455.34622186838101},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":462.17641519640665},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":469.10906142435272},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":476.14569734571796},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":483.28788280590368},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":490.5372010479922},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":497.89525906371205},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":505.36368794966768},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":512.94414326891263},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":520.6383054179463},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option4!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0}]
[null,"Total value","£000s",{"$f":"IFERROR(D75*D76,0)","v":0},{"$f":"IFERROR(E75*E76,0)","v":0},{"$f":"IFERROR(F75*F76,0)","v":0},{"$f":"IFERROR(G75*G76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BS75*BS76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (associated with fuel use)"]
[null,"Elec","tCO2e",{"$f":"'Data Input - Option 4'!H120","v":0},{"$f":"'Data Input - Option 4'!I120","v":0},{"$f":"'Data Input - Option 4'!J120","v":0},{"$f":"'Data Input - Option 4'!K120","v":0},{"$f":"'Data Input - Option 4'!L120","v":0},{"$f":"'Data Input - Option 4'!M120","v":0},{"$f":"'Data Input - Option 4'!N120","v":0},{"$f":"'Data Input - Option 4'!O120","v":0},{"$f":"'Data Input - Option 4'!P120","v":0},{"$f":"'Data Input - Option 4'!Q120","v":0},{"$f":"'Data Input - Option 4'!R120","v":0},{"$f":"'Data Input - Option 4'!S120","v":0},{"$f":"'Data Input - Option 4'!T120","v":0},{"$f":"'Data Input - Option 4'!U120","v":0},{"$f":"'Data Input - Option 4'!V120","v":0},{"$f":"'Data Input - Option 4'!W120","v":0},{"$f":"'Data Input - Option 4'!X120","v":0},{"$f":"'Data Input - Option 4'!Y120","v":0},{"$f":"'Data Input - Option 4'!Z120","v":0},{"$f":"'Data Input - Option 4'!AA120","v":0},{"$f":"'Data Input - Option 4'!AB120","v":0},{"$f":"'Data Input - Option 4'!AC120","v":0},{"$f":"'Data Input - Option 4'!AD120","v":0},{"$f":"'Data Input - Option 4'!AE120","v":0},{"$f":"'Data Input - Option 4'!AF120","v":0},{"$f":"'Data Input - Option 4'!AG120","v":0},{"$f":"'Data Input - Option 4'!AH120","v":0},{"$f":"'Data Input - Option 4'!AI120","v":0},{"$f":"'Data Input - Option 4'!AJ120","v":0},{"$f":"'Data Input - Option 4'!AK120","v":0},{"$f":"'Data Input - Option 4'!AL120","v":0},{"$f":"'Data Input - Option 4'!AM120","v":0},{"$f":"'Data Input - Option 4'!AN120","v":0},{"$f":"'Data Input - Option 4'!AO120","v":0},{"$f":"'Data Input - Option 4'!AP120","v":0},{"$f":"'Data Input - Option 4'!AQ120","v":0},{"$f":"'Data Input - Option 4'!AR120","v":0},{"$f":"'Data Input - Option 4'!AS120","v":0},{"$f":"'Data Input - Option 4'!AT120","v":0},{"$f":"'Data Input - Option 4'!AU120","v":0},{"$f":"'Data Input - Option 4'!AV120","v":0},{"$f":"'Data Input - Option 4'!AW120","v":0},{"$f":"'Data Input - Option 4'!AX120","v":0},{"$f":"'Data Input - Option 4'!AY120","v":0},{"$f":"'Data Input - Option 4'!AZ120","v":0},{"$f":"'Data Input - Option 4'!BA120","v":0},{"$f":"'Data Input - Option 4'!BB120","v":0},{"$f":"'Data Input - Option 4'!BC120","v":0},{"$f":"'Data Input - Option 4'!BD120","v":0},{"$f":"'Data Input - Option 4'!BE120","v":0},{"$f":"'Data Input - Option 4'!BF120","v":0},{"$f":"'Data Input - Option 4'!BG120","v":0},{"$f":"'Data Input - Option 4'!BH120","v":0},{"$f":"'Data Input - Option 4'!BI120","v":0},{"$f":"'Data Input - Option 4'!BJ120","v":0},{"$f":"'Data Input - Option 4'!BK120","v":0},{"$f":"'Data Input - Option 4'!BL120","v":0},{"$f":"'Data Input - Option 4'!BM120","v":0},{"$f":"'Data Input - Option 4'!BN120","v":0},{"$f":"'Data Input - Option 4'!BO120","v":0},{"$f":"'Data Input - Option 4'!BP120","v":0},{"$f":"'Data Input - Option 4'!BQ120","v":0},{"$f":"'Data Input - Option 4'!BR120","v":0},{"$f":"'Data Input - Option 4'!BS120","v":0},{"$f":"'Data Input - Option 4'!BT120","v":0},{"$f":"'Data Input - Option 4'!BU120","v":0},{"$f":"'Data Input - Option 4'!BV120","v":0},{"$f":"'Data Input - Option 4'!BW120","v":0},{"$f":"'Data Input - Option 4'!BX120","v":0},{"$f":"'Data Input - Option 4'!BY120","v":0},{"$f":"'Data Input - Option 4'!BZ120","v":0},{"$f":"'Data Input - Option 4'!CA120","v":0},{"$f":"'Data Input - Option 4'!CB120","v":0},{"$f":"'Data Input - Option 4'!CC120","v":0},{"$f":"'Data Input - Option 4'!CD120","v":0},{"$f":"'Data Input - Option 4'!CE120","v":0},{"$f":"'Data Input - Option 4'!CF120","v":0},{"$f":"'Data Input - Option 4'!CG120","v":0},{"$f":"'Data Input - Option 4'!CH120","v":0},{"$f":"'Data Input - Option 4'!CI120","v":0},{"$f":"'Data Input - Option 4'!CJ120","v":0},{"$f":"'Data Input - Option 4'!CK120","v":0},{"$f":"'Data Input - Option 4'!CL120","v":0},{"$f":"'Data Input - Option 4'!CM120","v":0},{"$f":"'Data Input - Option 4'!CN120","v":0},{"$f":"'Data Input - Option 4'!CO120","v":0},{"$f":"'Data Input - Option 4'!CP120","v":0},{"$f":"'Data Input - Option 4'!CQ120","v":0},{"$f":"'Data Input - Option 4'!CR120","v":0},{"$f":"'Data Input - Option 4'!CS120","v":0},{"$f":"'Data Input - Option 4'!CT120","v":0},{"$f":"'Data Input - Option 4'!CU120","v":0},{"$f":"'Data Input - Option 4'!CV120","v":0},{"$f":"'Data Input - Option 4'!CW120","v":0},{"$f":"'Data Input - Option 4'!CX120","v":0},{"$f":"'Data Input - Option 4'!CY120","v":0},{"$f":"'Data Input - Option 4'!CZ120","v":0},{"$f":"'Data Input - Option 4'!DA120","v":0},{"$f":"'Data Input - Option 4'!DB120","v":0},{"$f":"'Data Input - Option 4'!DC120","v":0}]
[null,"Non-elec","tCO2e",{"$f":"'Data Input - Option 4'!H128-'Data Input - Option 4'!H120","v":0},{"$f":"'Data Input - Option 4'!I128-'Data Input - Option 4'!I120","v":0},{"$f":"'Data Input - Option 4'!J128-'Data Input - Option 4'!J120","v":0},{"$f":"'Data Input - Option 4'!K128-'Data Input - Option 4'!K120","v":0},{"$f":"'Data Input - Option 4'!L128-'Data Input - Option 4'!L120","v":0},{"$f":"'Data Input - Option 4'!M128-'Data Input - Option 4'!M120","v":0},{"$f":"'Data Input - Option 4'!N128-'Data Input - Option 4'!N120","v":0},{"$f":"'Data Input - Option 4'!O128-'Data Input - Option 4'!O120","v":0},{"$f":"'Data Input - Option 4'!P128-'Data Input - Option 4'!P120","v":0},{"$f":"'Data Input - Option 4'!Q128-'Data Input - Option 4'!Q120","v":0},{"$f":"'Data Input - Option 4'!R128-'Data Input - Option 4'!R120","v":0},{"$f":"'Data Input - Option 4'!S128-'Data Input - Option 4'!S120","v":0},{"$f":"'Data Input - Option 4'!T128-'Data Input - Option 4'!T120","v":0},{"$f":"'Data Input - Option 4'!U128-'Data Input - Option 4'!U120","v":0},{"$f":"'Data Input - Option 4'!V128-'Data Input - Option 4'!V120","v":0},{"$f":"'Data Input - Option 4'!W128-'Data Input - Option 4'!W120","v":0},{"$f":"'Data Input - Option 4'!X128-'Data Input - Option 4'!X120","v":0},{"$f":"'Data Input - Option 4'!Y128-'Data Input - Option 4'!Y120","v":0},{"$f":"'Data Input - Option 4'!Z128-'Data Input - Option 4'!Z120","v":0},{"$f":"'Data Input - Option 4'!AA128-'Data Input - Option 4'!AA120","v":0},{"$f":"'Data Input - Option 4'!AB128-'Data Input - Option 4'!AB120","v":0},{"$f":"'Data Input - Option 4'!AC128-'Data Input - Option 4'!AC120","v":0},{"$f":"'Data Input - Option 4'!AD128-'Data Input - Option 4'!AD120","v":0},{"$f":"'Data Input - Option 4'!AE128-'Data Input - Option 4'!AE120","v":0},{"$f":"'Data Input - Option 4'!AF128-'Data Input - Option 4'!AF120","v":0},{"$f":"'Data Input - Option 4'!AG128-'Data Input - Option 4'!AG120","v":0},{"$f":"'Data Input - Option 4'!AH128-'Data Input - Option 4'!AH120","v":0},{"$f":"'Data Input - Option 4'!AI128-'Data Input - Option 4'!AI120","v":0},{"$f":"'Data Input - Option 4'!AJ128-'Data Input - Option 4'!AJ120","v":0},{"$f":"'Data Input - Option 4'!AK128-'Data Input - Option 4'!AK120","v":0},{"$f":"'Data Input - Option 4'!AL128-'Data Input - Option 4'!AL120","v":0},{"$f":"'Data Input - Option 4'!AM128-'Data Input - Option 4'!AM120","v":0},{"$f":"'Data Input - Option 4'!AN128-'Data Input - Option 4'!AN120","v":0},{"$f":"'Data Input - Option 4'!AO128-'Data Input - Option 4'!AO120","v":0},{"$f":"'Data Input - Option 4'!AP128-'Data Input - Option 4'!AP120","v":0},{"$f":"'Data Input - Option 4'!AQ128-'Data Input - Option 4'!AQ120","v":0},{"$f":"'Data Input - Option 4'!AR128-'Data Input - Option 4'!AR120","v":0},{"$f":"'Data Input - Option 4'!AS128-'Data Input - Option 4'!AS120","v":0},{"$f":"'Data Input - Option 4'!AT128-'Data Input - Option 4'!AT120","v":0},{"$f":"'Data Input - Option 4'!AU128-'Data Input - Option 4'!AU120","v":0},{"$f":"'Data Input - Option 4'!AV128-'Data Input - Option 4'!AV120","v":0},{"$f":"'Data Input - Option 4'!AW128-'Data Input - Option 4'!AW120","v":0},{"$f":"'Data Input - Option 4'!AX128-'Data Input - Option 4'!AX120","v":0},{"$f":"'Data Input - Option 4'!AY128-'Data Input - Option 4'!AY120","v":0},{"$f":"'Data Input - Option 4'!AZ128-'Data Input - Option 4'!AZ120","v":0},{"$f":"'Data Input - Option 4'!BA128-'Data Input - Option 4'!BA120","v":0},{"$f":"'Data Input - Option 4'!BB128-'Data Input - Option 4'!BB120","v":0},{"$f":"'Data Input - Option 4'!BC128-'Data Input - Option 4'!BC120","v":0},{"$f":"'Data Input - Option 4'!BD128-'Data Input - Option 4'!BD120","v":0},{"$f":"'Data Input - Option 4'!BE128-'Data Input - Option 4'!BE120","v":0},{"$f":"'Data Input - Option 4'!BF128-'Data Input - Option 4'!BF120","v":0},{"$f":"'Data Input - Option 4'!BG128-'Data Input - Option 4'!BG120","v":0},{"$f":"'Data Input - Option 4'!BH128-'Data Input - Option 4'!BH120","v":0},{"$f":"'Data Input - Option 4'!BI128-'Data Input - Option 4'!BI120","v":0},{"$f":"'Data Input - Option 4'!BJ128-'Data Input - Option 4'!BJ120","v":0},{"$f":"'Data Input - Option 4'!BK128-'Data Input - Option 4'!BK120","v":0},{"$f":"'Data Input - Option 4'!BL128-'Data Input - Option 4'!BL120","v":0},{"$f":"'Data Input - Option 4'!BM128-'Data Input - Option 4'!BM120","v":0},{"$f":"'Data Input - Option 4'!BN128-'Data Input - Option 4'!BN120","v":0},{"$f":"'Data Input - Option 4'!BO128-'Data Input - Option 4'!BO120","v":0},{"$f":"'Data Input - Option 4'!BP128-'Data Input - Option 4'!BP120","v":0},{"$f":"'Data Input - Option 4'!BQ128-'Data Input - Option 4'!BQ120","v":0},{"$f":"'Data Input - Option 4'!BR128-'Data Input - Option 4'!BR120","v":0},{"$f":"'Data Input - Option 4'!BS128-'Data Input - Option 4'!BS120","v":0},{"$f":"'Data Input - Option 4'!BT128-'Data Input - Option 4'!BT120","v":0},{"$f":"'Data Input - Option 4'!BU128-'Data Input - Option 4'!BU120","v":0},{"$f":"'Data Input - Option 4'!BV128-'Data Input - Option 4'!BV120","v":0},{"$f":"'Data Input - Option 4'!BW128-'Data Input - Option 4'!BW120","v":0},{"$f":"'Data Input - Option 4'!BX128-'Data Input - Option 4'!BX120","v":0},{"$f":"'Data Input - Option 4'!BY128-'Data Input - Option 4'!BY120","v":0},{"$f":"'Data Input - Option 4'!BZ128-'Data Input - Option 4'!BZ120","v":0},{"$f":"'Data Input - Option 4'!CA128-'Data Input - Option 4'!CA120","v":0},{"$f":"'Data Input - Option 4'!CB128-'Data Input - Option 4'!CB120","v":0},{"$f":"'Data Input - Option 4'!CC128-'Data Input - Option 4'!CC120","v":0},{"$f":"'Data Input - Option 4'!CD128-'Data Input - Option 4'!CD120","v":0},{"$f":"'Data Input - Option 4'!CE128-'Data Input - Option 4'!CE120","v":0},{"$f":"'Data Input - Option 4'!CF128-'Data Input - Option 4'!CF120","v":0},{"$f":"'Data Input - Option 4'!CG128-'Data Input - Option 4'!CG120","v":0},{"$f":"'Data Input - Option 4'!CH128-'Data Input - Option 4'!CH120","v":0},{"$f":"'Data Input - Option 4'!CI128-'Data Input - Option 4'!CI120","v":0},{"$f":"'Data Input - Option 4'!CJ128-'Data Input - Option 4'!CJ120","v":0},{"$f":"'Data Input - Option 4'!CK128-'Data Input - Option 4'!CK120","v":0},{"$f":"'Data Input - Option 4'!CL128-'Data Input - Option 4'!CL120","v":0},{"$f":"'Data Input - Option 4'!CM128-'Data Input - Option 4'!CM120","v":0},{"$f":"'Data Input - Option 4'!CN128-'Data Input - Option 4'!CN120","v":0},{"$f":"'Data Input - Option 4'!CO128-'Data Input - Option 4'!CO120","v":0},{"$f":"'Data Input - Option 4'!CP128-'Data Input - Option 4'!CP120","v":0},{"$f":"'Data Input - Option 4'!CQ128-'Data Input - Option 4'!CQ120","v":0},{"$f":"'Data Input - Option 4'!CR128-'Data Input - Option 4'!CR120","v":0},{"$f":"'Data Input - Option 4'!CS128-'Data Input - Option 4'!CS120","v":0},{"$f":"'Data Input - Option 4'!CT128-'Data Input - Option 4'!CT120","v":0},{"$f":"'Data Input - Option 4'!CU128-'Data Input - Option 4'!CU120","v":0},{"$f":"'Data Input - Option 4'!CV128-'Data Input - Option 4'!CV120","v":0},{"$f":"'Data Input - Option 4'!CW128-'Data Input - Option 4'!CW120","v":0},{"$f":"'Data Input - Option 4'!CX128-'Data Input - Option 4'!CX120","v":0},{"$f":"'Data Input - Option 4'!CY128-'Data Input - Option 4'!CY120","v":0},{"$f":"'Data Input - Option 4'!CZ128-'Data Input - Option 4'!CZ120","v":0},{"$f":"'Data Input - Option 4'!DA128-'Data Input - Option 4'!DA120","v":0},{"$f":"'Data Input - Option 4'!DB128-'Data Input - Option 4'!DB120","v":0},{"$f":"'Data Input - Option 4'!DC128-'Data Input - Option 4'!DC120","v":0}]
[null,"Value elec","£000s",{"$f":"HLOOKUP(Calc_Option4!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":277.52427701677743},{"$f":"HLOOKUP(Calc_Option4!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":281.75053504241367},{"$f":"HLOOKUP(Calc_Option4!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":286.04115232732352},{"$f":"HLOOKUP(Calc_Option4!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":290.39710896174978},{"$f":"HLOOKUP(Calc_Option4!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":294.81939996116728},{"$f":"HLOOKUP(Calc_Option4!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":299.30903549357089},{"$f":"HLOOKUP(Calc_Option4!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":303.86704111022425},{"$f":"HLOOKUP(Calc_Option4!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":308.49445797992308},{"$f":"HLOOKUP(Calc_Option4!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":313.19234312682551},{"$f":"HLOOKUP(Calc_Option4!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":317.96176967190405},{"$f":"HLOOKUP(Calc_Option4!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":322.80382707807519},{"$f":"HLOOKUP(Calc_Option4!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":327.71962139906111},{"$f":"HLOOKUP(Calc_Option4!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":332.71027553204169},{"$f":"HLOOKUP(Calc_Option4!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":337.77692947415403},{"$f":"HLOOKUP(Calc_Option4!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":342.92074058289751},{"$f":"HLOOKUP(Calc_Option4!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":348.14288384050508},{"$f":"HLOOKUP(Calc_Option4!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":353.44455212234016},{"$f":"HLOOKUP(Calc_Option4!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":358.82695646938089},{"$f":"HLOOKUP(Calc_Option4!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":364.20936081642157},{"$f":"HLOOKUP(Calc_Option4!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":369.6725012286679},{"$f":"HLOOKUP(Calc_Option4!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":375.21758874709786},{"$f":"HLOOKUP(Calc_Option4!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":380.84585257830429},{"$f":"HLOOKUP(Calc_Option4!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":386.55854036697883},{"$f":"HLOOKUP(Calc_Option4!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":392.35691847248347},{"$f":"HLOOKUP(Calc_Option4!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":398.2422722495707},{"$f":"HLOOKUP(Calc_Option4!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":404.21590633331419},{"$f":"HLOOKUP(Calc_Option4!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":410.27914492831383},{"$f":"HLOOKUP(Calc_Option4!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":416.43333210223847},{"$f":"HLOOKUP(Calc_Option4!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":422.67983208377206},{"$f":"HLOOKUP(Calc_Option4!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":429.02002956502855},{"$f":"HLOOKUP(Calc_Option4!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":435.45533000850395},{"$f":"HLOOKUP(Calc_Option4!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":441.98715995863148},{"$f":"HLOOKUP(Calc_Option4!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":448.61696735801092},{"$f":"HLOOKUP(Calc_Option4!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":455.34622186838101},{"$f":"HLOOKUP(Calc_Option4!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":462.17641519640665},{"$f":"HLOOKUP(Calc_Option4!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":469.10906142435272},{"$f":"HLOOKUP(Calc_Option4!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":476.14569734571796},{"$f":"HLOOKUP(Calc_Option4!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":483.28788280590368},{"$f":"HLOOKUP(Calc_Option4!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":490.5372010479922},{"$f":"HLOOKUP(Calc_Option4!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":497.89525906371205},{"$f":"HLOOKUP(Calc_Option4!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":505.36368794966768},{"$f":"HLOOKUP(Calc_Option4!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":512.94414326891263},{"$f":"HLOOKUP(Calc_Option4!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":520.6383054179463},{"$f":"HLOOKUP(Calc_Option4!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option4!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"Value non-elec","£000s",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":277.52427701677743},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":281.75053504241367},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":286.04115232732352},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":290.39710896174978},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":294.81939996116728},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":299.30903549357089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":303.86704111022425},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":308.49445797992308},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":313.19234312682551},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":317.96176967190405},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":322.80382707807519},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":327.71962139906111},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":332.71027553204169},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":337.77692947415403},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":342.92074058289751},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":348.14288384050508},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":353.44455212234016},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":358.82695646938089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":364.20936081642157},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":369.6725012286679},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":375.21758874709786},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":380.84585257830429},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":386.55854036697883},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":392.35691847248347},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":398.2422722495707},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":404.21590633331419},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":410.27914492831383},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":416.43333210223847},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":422.67983208377206},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":429.02002956502855},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":435.45533000850395},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":441.98715995863148},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":448.61696735801092},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":455.34622186838101},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":462.17641519640665},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":469.10906142435272},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":476.14569734571796},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":483.28788280590368},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":490.5372010479922},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":497.89525906371205},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":505.36368794966768},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":512.94414326891263},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":520.6383054179463},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option4!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option4!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}}]
[null,"Total value elec","£000s",{"$f":"IFERROR(D80*D82,0)","v":0},{"$f":"IFERROR(E80*E82,0)","v":0},{"$f":"IFERROR(F80*F82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BR80*BR82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total value non-elec","£000s",{"$f":"IFERROR(D81*D83,0)","v":0},{"$f":"IFERROR(E81*E83,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted total GHG","£000s",{"$f":"SUM(D84:D85,D77)*D$7/1000","v":0},{"$f":"SUM(E84:E85,E77)*E$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ84:BQ85,BQ77)*BQ$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SENSITIVITY ANALYSIS"]
[]
[null,"Low values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - Option 4'!H84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!I84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!J84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!K84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!L84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!M84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!N84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!O84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!P84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!R84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!S84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!T84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!U84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!V84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!W84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!X84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!AZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - Option 4'!H85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!I85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!J85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!K85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!L85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!M85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!N85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!O85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!P85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!R85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!S85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!T85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!U85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!V85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!W85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!X85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!AZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - Option 4'!H86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!I86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!J86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!K86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!L86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!M86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!N86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!O86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!P86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!R86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!S86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!T86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!U86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!V86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!W86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!X86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!AZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - Option 4'!H87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!I87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!J87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!K87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!L87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!M87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!N87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!O87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!P87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!R87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!S87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!T87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!U87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!V87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!W87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!X87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!AZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - Option 4'!H88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!I88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!J88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!K88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!L88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!M88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!N88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!O88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!P88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!R88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!S88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!T88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!U88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!V88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!W88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!X88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!AZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - Option 4'!H89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!I89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!J89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!K89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!L89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!M89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!N89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!O89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!P89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!R89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!S89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!T89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!U89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!V89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!W89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!X89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!AZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!BZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!CZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 4'!DC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D94:D99)*D$7","v":0},{"$f":"SUM(E94:E99)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL94:BL99)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B61","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),D53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),E53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),F53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),G53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),H53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),I53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),J53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),K53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),L53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),M53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),N53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),O53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),P53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":100.65866616295975},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),R53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),S53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),T53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),U53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),V53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),W53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),X53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":66.87830023030547},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),D54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),E54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),F54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),G54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),H54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),I54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),J54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),K54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),L54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),M54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),N54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),O54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),P54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":38.505654656958136},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),R54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),S54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),T54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),U54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),V54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),W54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),X54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":15.067430083157531},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),D55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),E55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),F55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),G55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),H55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),I55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),J55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),K55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),L55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),M55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),N55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),O55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),P55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),R55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),S55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),T55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),U55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),V55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),W55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),X55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),D56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),E56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),F56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),G56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),H56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),I56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),J56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),K56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),L56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),M56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),N56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),O56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),P56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),R56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),S56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),T56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),U56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),V56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),W56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),X56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),D57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),E57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),F57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),G57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),H57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),I57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),J57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),K57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),L57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),M57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),N57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),O57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),P57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),R57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),S57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),T57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),U57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),V57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),W57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),X57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),D58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),E58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),F58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),G58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),H58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),I58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),J58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),K58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),L58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),M58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),N58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),O58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),P58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),R58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),S58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),T58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),U58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),V58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),W58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),X58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B104,4)=\"PM10\",LEFT(B105,4)=\"PM10\",LEFT(B106,4)=\"PM10\",LEFT(B107,4)=\"PM10\",LEFT(B108,4)=\"PM10\",LEFT(B109,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D112)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D112)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D112)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D112)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D112)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D112)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D112)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D112)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D112)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D112)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D112)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D112)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D112)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D112)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D112)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D112)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D112)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D112)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D112)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D112)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D112)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D112)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D112)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D112)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D112)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D112)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D112)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D112)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D112)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D112)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D112)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D112)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D112)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D112)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D112)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D112)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D112)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D112)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D112)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D112)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D112)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D112)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D112)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D112)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D112)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D112)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D112)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D112)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D112)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D112)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D112)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D112)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D112)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D112)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D112)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D112)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D112)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D112)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D112)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D112)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D112)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D112)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D112)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D112)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D112)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D112)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D112)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D112)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D112)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D112)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D112)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D112)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D112)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D112)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D112)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D112)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D112)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D112)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D112)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D112)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D112)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D112)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D112)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D112)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D112)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D112)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D112)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D112)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D112)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D112)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D112)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D112)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D112)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D112)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D112)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D112)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D112)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D112)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D112)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D112)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D104:D109)*D113","v":139.16432081991789},{"$f":"SUM(E104:E109)*E113","v":141.94760723631626},{"$f":"SUM(F104:F109)*F113","v":144.78655938104257},147.6822905686634,150.6359363800367,153.64865510763744,156.7216282097902,159.85606077398594,163.05318198946568,166.314245629255,169.64053054184012,173.03334115267688,176.49400797573045,106.00554007087437,108.12565087229187,110.28816388973767,112.49392716753245,114.74380571088311,117.03868182510075,119.37945546160277,121.76704457083484,124.20238546225153,126.68643317149656,129.22016183492647,131.80456507162501,134.44065637305749,137.12946950051867,139.87205889052902,142.66950006833963,145.52289006970639,148.43334787110052,151.40201482852251,{"$f":"SUM(AJ104:AJ109)*AJ113","v":154.43005512509299},157.51865622759487,160.66902935214674,163.88240993918967,167.16005813797346,170.50325930073296,173.91332448674763,177.39159097648252,180.93942279601222,184.55821125193245,188.2493754769711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL104:BL109)*BL113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D114*D$7","v":139.16432081991789},{"$f":"E114*E$7","v":137.14744660513648},{"$f":"F114*F$7","v":135.15980245143885},{"$f":"G114*G$7","v":133.20096473475132},131.27051597047961,129.36804472453065,127.49314552562441,125.64541877887621,123.82447068063165,122.02991313453555,120.26136366881767,118.51844535477682,116.80078672644676,67.780382555578441,66.798058170714995,65.829970371139396,64.875912829528701,63.93568220881091,63.009078118828135,62.095903073627724,61.195962449372267,60.309064442859622,59.435020030644274,58.573642928750871,57.724749552971886,56.88815897974041,56.063692907570271,55.251175619054763,54.4504339434163,53.661297219598666,53.140313751447223,52.624388375219567,52.113471983227157,51.607515944555054,51.106472100433145,50.610292759652246,50.118930694024549,49.632339133888394,49.150471763656462,48.673282717407361,48.200726574519919,47.732758355349823,47.269333516948357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS114*BS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!D$75,0)","v":0},{"$f":"E80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!E$75,0)","v":0},{"$f":"F80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!F$75,0)","v":0},{"$f":"G80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!G$75,0)","v":0},{"$f":"H80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!H$75,0)","v":0},{"$f":"I80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!I$75,0)","v":0},{"$f":"J80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!J$75,0)","v":0},{"$f":"K80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!K$75,0)","v":0},{"$f":"L80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!L$75,0)","v":0},{"$f":"M80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!M$75,0)","v":0},{"$f":"N80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!N$75,0)","v":0},{"$f":"O80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!O$75,0)","v":0},{"$f":"P80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!P$75,0)","v":0},{"$f":"Q80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!Q$75,0)","v":0},{"$f":"R80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!R$75,0)","v":0},{"$f":"S80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!S$75,0)","v":0},{"$f":"T80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!T$75,0)","v":0},{"$f":"U80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!U$75,0)","v":0},{"$f":"V80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!V$75,0)","v":0},{"$f":"W80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!W$75,0)","v":0},{"$f":"X80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!X$75,0)","v":0},{"$f":"Y80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!Y$75,0)","v":0},{"$f":"Z80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!Z$75,0)","v":0},{"$f":"AA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AA$75,0)","v":0},{"$f":"AB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AB$75,0)","v":0},{"$f":"AC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AC$75,0)","v":0},{"$f":"AD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AD$75,0)","v":0},{"$f":"AE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AE$75,0)","v":0},{"$f":"AF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AF$75,0)","v":0},{"$f":"AG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AG$75,0)","v":0},{"$f":"AH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AH$75,0)","v":0},{"$f":"AI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AI$75,0)","v":0},{"$f":"AJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AJ$75,0)","v":0},{"$f":"AK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AK$75,0)","v":0},{"$f":"AL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AL$75,0)","v":0},{"$f":"AM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AM$75,0)","v":0},{"$f":"AN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AN$75,0)","v":0},{"$f":"AO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AO$75,0)","v":0},{"$f":"AP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AP$75,0)","v":0},{"$f":"AQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AQ$75,0)","v":0},{"$f":"AR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AR$75,0)","v":0},{"$f":"AS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AS$75,0)","v":0},{"$f":"AT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AT$75,0)","v":0},{"$f":"AU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AU$75,0)","v":0},{"$f":"AV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AV$75,0)","v":0},{"$f":"AW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AW$75,0)","v":0},{"$f":"AX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AX$75,0)","v":0},{"$f":"AY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AY$75,0)","v":0},{"$f":"AZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AZ$75,0)","v":0},{"$f":"BA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BA$75,0)","v":0},{"$f":"BB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BB$75,0)","v":0},{"$f":"BC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BC$75,0)","v":0},{"$f":"BD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BD$75,0)","v":0},{"$f":"BE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BE$75,0)","v":0},{"$f":"BF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BF$75,0)","v":0},{"$f":"BG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BG$75,0)","v":0},{"$f":"BH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BH$75,0)","v":0},{"$f":"BI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BI$75,0)","v":0},{"$f":"BJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BJ$75,0)","v":0},{"$f":"BK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BK$75,0)","v":0},{"$f":"BL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BL$75,0)","v":0},{"$f":"BM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BM$75,0)","v":0},{"$f":"BN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BN$75,0)","v":0},{"$f":"BO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BO$75,0)","v":0},{"$f":"BP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BP$75,0)","v":0},{"$f":"BQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BQ$75,0)","v":0},{"$f":"BR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BR$75,0)","v":0},{"$f":"BS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BS$75,0)","v":0},{"$f":"BT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BT$75,0)","v":0},{"$f":"BU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BU$75,0)","v":0},{"$f":"BV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BV$75,0)","v":0},{"$f":"BW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BW$75,0)","v":0},{"$f":"BX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BX$75,0)","v":0},{"$f":"BY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BY$75,0)","v":0},{"$f":"BZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BZ$75,0)","v":0},{"$f":"CA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CA$75,0)","v":0},{"$f":"CB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CB$75,0)","v":0},{"$f":"CC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CC$75,0)","v":0},{"$f":"CD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CD$75,0)","v":0},{"$f":"CE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CE$75,0)","v":0},{"$f":"CF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CF$75,0)","v":0},{"$f":"CG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CG$75,0)","v":0},{"$f":"CH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CH$75,0)","v":0},{"$f":"CI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CI$75,0)","v":0},{"$f":"CJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CJ$75,0)","v":0},{"$f":"CK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CK$75,0)","v":0},{"$f":"CL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CL$75,0)","v":0},{"$f":"CM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CM$75,0)","v":0},{"$f":"CN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CN$75,0)","v":0},{"$f":"CO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CO$75,0)","v":0},{"$f":"CP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CP$75,0)","v":0},{"$f":"CQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CQ$75,0)","v":0},{"$f":"CR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CR$75,0)","v":0},{"$f":"CS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CS$75,0)","v":0},{"$f":"CT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CT$75,0)","v":0},{"$f":"CU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CU$75,0)","v":0},{"$f":"CV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CV$75,0)","v":0},{"$f":"CW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CW$75,0)","v":0},{"$f":"CX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CX$75,0)","v":0},{"$f":"CY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CY$75)","v":0}]
[null,"Value TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option4!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total NON-TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option4!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D118*D120)+(D119*D121)*D$7","v":0},{"$f":"(E118*E120)+(E119*E121)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ118*BQ120)+(BQ119*BQ121)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"High values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - Option 4'!H84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!I84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!J84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!K84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!L84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!M84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!N84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!O84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!P84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!R84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!S84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!T84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!U84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!V84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!W84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!X84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - Option 4'!H85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!I85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!J85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!K85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!L85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!M85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!N85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!O85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!P85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!R85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!S85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!T85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!U85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!V85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!W85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!X85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - Option 4'!H86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!I86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!J86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!K86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!L86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!M86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!N86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!O86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!P86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!R86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!S86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!T86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!U86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!V86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!W86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!X86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - Option 4'!H87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!I87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!J87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!K87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!L87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!M87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!N87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!O87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!P87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!R87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!S87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!T87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!U87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!V87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!W87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!X87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - Option 4'!H88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!I88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!J88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!K88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!L88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!M88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!N88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!O88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!P88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!R88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!S88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!T88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!U88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!V88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!W88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!X88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - Option 4'!H89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!I89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!J89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!K89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!L89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!M89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!N89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!O89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!P89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Q89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!R89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!S89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!T89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!U89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!V89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!W89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!X89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Y89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!Z89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!AZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!BZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!CZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 4'!DC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option4!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D128:D133)*D$7","v":0},{"$f":"SUM(E128:E133)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL128:BL133)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),D53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),E53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),F53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),G53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),H53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),I53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),J53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),K53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),L53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),M53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),N53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),O53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),P53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":2829.8073406780459},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),R53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),S53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),T53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),U53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),V53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),W53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),X53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":1880.1431822810068},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),D54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),E54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),F54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),G54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),H54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),I54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),J54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),K54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),L54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),M54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),N54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),O54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),P54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":619.40687211820807},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),R54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),S54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),T54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),U54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),V54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),W54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),X54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":242.37660213321189},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),D55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),E55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),F55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),G55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),H55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),I55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),J55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),K55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),L55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),M55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),N55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),O55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),P55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),R55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),S55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),T55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),U55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),V55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),W55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),X55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),D56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),E56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),F56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),G56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),H56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),I56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),J56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),K56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),L56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),M56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),N56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),O56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),P56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),R56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),S56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),T56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),U56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),V56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),W56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),X56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),D57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),E57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),F57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),G57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),H57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),I57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),J57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),K57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),L57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),M57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),N57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),O57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),P57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),R57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),S57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),T57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),U57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),V57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),W57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),X57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),D58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),E58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),F58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),G58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),H58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),I58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),J58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),K58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),L58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),M58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),N58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),O58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),P58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),R58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),S58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),T58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),U58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),V58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),W58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),X58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B138,4)=\"PM10\",LEFT(B139,4)=\"PM10\",LEFT(B140,4)=\"PM10\",LEFT(B141,4)=\"PM10\",LEFT(B142,4)=\"PM10\",LEFT(B143,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D146)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D146)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D146)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D146)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D146)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D146)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D146)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D146)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D146)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D146)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D146)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D146)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D146)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D146)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D146)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D146)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D146)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D146)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D146)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D146)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D146)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D146)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D146)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D146)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D146)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D146)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D146)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D146)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D146)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D146)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D146)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D146)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D146)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D146)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D146)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D146)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D146)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D146)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D146)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D146)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D146)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D146)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D146)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D146)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D146)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D146)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D146)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D146)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D146)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D146)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D146)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D146)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D146)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D146)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D146)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D146)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D146)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D146)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D146)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D146)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D146)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D146)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D146)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D146)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D146)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D146)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D146)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D146)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D146)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D146)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D146)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D146)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D146)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D146)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D146)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D146)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D146)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D146)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D146)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D146)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D146)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D146)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D146)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D146)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D146)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D146)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D146)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D146)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D146)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D146)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D146)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D146)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D146)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D146)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D146)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D146)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D146)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D146)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D146)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D146)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D138:D143)*D147","v":3449.2142127962538},{"$f":"SUM(E138:E143)*E147","v":3518.1984970521789},{"$f":"SUM(F138:F143)*F147","v":3588.5624669932226},3660.3337163330866,3733.5403906597485,3808.2111984729436,3884.3754224424029,3962.0629308912498,4041.3041895090755,4122.1302732992572,4204.5728787652424,4288.6643363405465,4374.4376230673579,2745.7056663875951,2800.6197797153472,2856.6321753096531,2913.7648188158469,2972.0401151921642,3031.4809174960069,3092.1105358459272,3153.9527465628457,3217.0318014941026,3281.3724375239849,3346.9998862744637,3413.9398839999531,3482.2186816799522,3551.8630553135517,3622.900316419822,3695.3583227482195,3769.2654892031833,3844.6507989872471,3921.5438149669912,{"$f":"SUM(AJ138:AJ143)*AJ147","v":3999.9746912663318},4079.9741850916589,4161.5736687934914,4244.8051421693617,4329.7012450127486,4416.2952699130037,4504.6211753112648,4594.7135988174878,4686.6078707938386,4780.3400282097155,4875.9468287739091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL138:BL143)*BL147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D148*D$7","v":3449.2142127962538},3399.2256010165984,3349.9614618714304,3301.4112957573516,3253.5647552391292,3206.4116428443599,3159.9419088900941,3114.1456493409619,3069.0131036983403,3024.5346529201038,2980.7008173705372,2937.5022547999497,2894.929758353574,1755.6156058291149,1730.1719013968091,1705.0969463041013,1680.3853963576655,1656.0319848162505,1632.0315212681885,1608.3788905251715,1585.0690515320532,1562.0970362924584,1539.4579488099591,1517.1469640445971,1495.1593268845309,1473.4903511325813,1452.1354185074717,1431.0899776595372,1410.3495432007037,1389.9096947485195,1376.415425867466,1363.0521693056457,1349.818653098795,1336.7136176318165,1323.7358155188861,1310.8840114847221,1298.1569822470062,1285.553516399948,1273.0724142989777,1260.7124879465598,1248.4725608791177,1236.3514680550488,1224.3480557438343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP148*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!D$75,0)","v":0},{"$f":"E$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!E$75,0)","v":0},{"$f":"F$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!F$75,0)","v":0},{"$f":"G$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!G$75,0)","v":0},{"$f":"H$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!H$75,0)","v":0},{"$f":"I$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!I$75,0)","v":0},{"$f":"J$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!J$75,0)","v":0},{"$f":"K$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!K$75,0)","v":0},{"$f":"L$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!L$75,0)","v":0},{"$f":"M$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!M$75,0)","v":0},{"$f":"N$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!N$75,0)","v":0},{"$f":"O$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!O$75,0)","v":0},{"$f":"P$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!P$75,0)","v":0},{"$f":"Q$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!Q$75,0)","v":0},{"$f":"R$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!R$75,0)","v":0},{"$f":"S$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!S$75,0)","v":0},{"$f":"T$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!T$75,0)","v":0},{"$f":"U$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!U$75,0)","v":0},{"$f":"V$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!V$75,0)","v":0},{"$f":"W$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!W$75,0)","v":0},{"$f":"X$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!X$75,0)","v":0},{"$f":"Y$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!Y$75,0)","v":0},{"$f":"Z$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!Z$75,0)","v":0},{"$f":"AA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AA$75,0)","v":0},{"$f":"AB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AB$75,0)","v":0},{"$f":"AC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AC$75,0)","v":0},{"$f":"AD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AD$75,0)","v":0},{"$f":"AE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AE$75,0)","v":0},{"$f":"AF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AF$75,0)","v":0},{"$f":"AG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AG$75,0)","v":0},{"$f":"AH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AH$75,0)","v":0},{"$f":"AI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AI$75,0)","v":0},{"$f":"AJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AJ$75,0)","v":0},{"$f":"AK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AK$75,0)","v":0},{"$f":"AL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AL$75,0)","v":0},{"$f":"AM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AM$75,0)","v":0},{"$f":"AN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AN$75,0)","v":0},{"$f":"AO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AO$75,0)","v":0},{"$f":"AP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AP$75,0)","v":0},{"$f":"AQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AQ$75,0)","v":0},{"$f":"AR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AR$75,0)","v":0},{"$f":"AS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AS$75,0)","v":0},{"$f":"AT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AT$75,0)","v":0},{"$f":"AU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AU$75,0)","v":0},{"$f":"AV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AV$75,0)","v":0},{"$f":"AW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AW$75,0)","v":0},{"$f":"AX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AX$75,0)","v":0},{"$f":"AY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AY$75,0)","v":0},{"$f":"AZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!AZ$75,0)","v":0},{"$f":"BA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BA$75,0)","v":0},{"$f":"BB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BB$75,0)","v":0},{"$f":"BC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BC$75,0)","v":0},{"$f":"BD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BD$75,0)","v":0},{"$f":"BE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BE$75,0)","v":0},{"$f":"BF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BF$75,0)","v":0},{"$f":"BG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BG$75,0)","v":0},{"$f":"BH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BH$75,0)","v":0},{"$f":"BI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BI$75,0)","v":0},{"$f":"BJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BJ$75,0)","v":0},{"$f":"BK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BK$75,0)","v":0},{"$f":"BL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BL$75,0)","v":0},{"$f":"BM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BM$75,0)","v":0},{"$f":"BN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BN$75,0)","v":0},{"$f":"BO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BO$75,0)","v":0},{"$f":"BP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BP$75,0)","v":0},{"$f":"BQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BQ$75,0)","v":0},{"$f":"BR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BR$75,0)","v":0},{"$f":"BS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BS$75,0)","v":0},{"$f":"BT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BT$75,0)","v":0},{"$f":"BU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BU$75,0)","v":0},{"$f":"BV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BV$75,0)","v":0},{"$f":"BW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BW$75,0)","v":0},{"$f":"BX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BX$75,0)","v":0},{"$f":"BY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BY$75,0)","v":0},{"$f":"BZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!BZ$75,0)","v":0},{"$f":"CA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CA$75,0)","v":0},{"$f":"CB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CB$75,0)","v":0},{"$f":"CC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CC$75,0)","v":0},{"$f":"CD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CD$75,0)","v":0},{"$f":"CE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CE$75,0)","v":0},{"$f":"CF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CF$75,0)","v":0},{"$f":"CG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CG$75,0)","v":0},{"$f":"CH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CH$75,0)","v":0},{"$f":"CI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CI$75,0)","v":0},{"$f":"CJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CJ$75,0)","v":0},{"$f":"CK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CK$75,0)","v":0},{"$f":"CL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CL$75,0)","v":0},{"$f":"CM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CM$75,0)","v":0},{"$f":"CN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CN$75,0)","v":0},{"$f":"CO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CO$75,0)","v":0},{"$f":"CP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CP$75,0)","v":0},{"$f":"CQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CQ$75,0)","v":0},{"$f":"CR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CR$75,0)","v":0},{"$f":"CS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CS$75,0)","v":0},{"$f":"CT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CT$75,0)","v":0},{"$f":"CU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CU$75,0)","v":0},{"$f":"CV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CV$75,0)","v":0},{"$f":"CW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CW$75,0)","v":0},{"$f":"CX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CX$75,0)","v":0},{"$f":"CY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option4!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option4!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option4!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option4!CY$75)","v":0}]
[null,"Value non-elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option4!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total value elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option4!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D152*D154)+(D153*D155)*D$7","v":0},{"$f":"(E152*E154)+(E153*E155)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ152*BQ154)+(BQ153*BQ155)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"EEA Damage costs"]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B138","v":"NOX Part A Category 6"},"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),D53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),E53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),F53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),G53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),H53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),I53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),J53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),K53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),L53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),M53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),N53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),O53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),P53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":826.84172267987265},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),R53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),S53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),T53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),U53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),V53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),W53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),X53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":549.35924625510188},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,"Ammonia","£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),D54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),E54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),F54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),G54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),H54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),I54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),J54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),K54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),L54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),M54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),N54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),O54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),P54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":172.18011307477761},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),R54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),S54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),T54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),U54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),V54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),W54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),X54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":67.374826855347763},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":0}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),D55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),E55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),F55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),G55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),H55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),I55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),J55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),K55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),L55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),M55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),N55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),O55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),P55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),R55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),S55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),T55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),U55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),V55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),W55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),X55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),D56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),E56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),F56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),G56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),H56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),I56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),J56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),K56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),L56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),M56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),N56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),O56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),P56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),R56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),S56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),T56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),U56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),V56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),W56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),X56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),D57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),E57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),F57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),G57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),H57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),I57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),J57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),K57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),L57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),M57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),N57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),O57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),P57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),R57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),S57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),T57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),U57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),V57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),W57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),X57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),D58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),E58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),F58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),G58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),H58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),I58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),J58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),K58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),L58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),M58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),N58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),O58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),P58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),R58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),S58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),T58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),U58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),V58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),W58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),X58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B162,4)=\"PM10\",LEFT(B163,4)=\"PM10\",LEFT(B164,4)=\"PM10\",LEFT(B165,4)=\"PM10\",LEFT(B166,4)=\"PM10\",LEFT(B167,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D170)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D170)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D170)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D170)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D170)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D170)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D170)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D170)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D170)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D170)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D170)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D170)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D170)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D170)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D170)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D170)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D170)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D170)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D170)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D170)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D170)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D170)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D170)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D170)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D170)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D170)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D170)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D170)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D170)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D170)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D170)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D170)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D170)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D170)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D170)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D170)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D170)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D170)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D170)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D170)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D170)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D170)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D170)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D170)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D170)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D170)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D170)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D170)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D170)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D170)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D170)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D170)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D170)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D170)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D170)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D170)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D170)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D170)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D170)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D170)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D170)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D170)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D170)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D170)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D170)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D170)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D170)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D170)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D170)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D170)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D170)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D170)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D170)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D170)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D170)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D170)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D170)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D170)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D170)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D170)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D170)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D170)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D170)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D170)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D170)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D170)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D170)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D170)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D170)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D170)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D170)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D170)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D170)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D170)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D170)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D170)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D170)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D170)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D170)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D170)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D162:D167)*D171","v":999.02183575465028},{"$f":"SUM(E162:E167)*E171","v":1019.0022724697433},{"$f":"SUM(F162:F167)*F171","v":1039.3823179191381},{"$f":"SUM(G162:G167)*G171","v":1060.1699642775209},1081.3733635630713,1103.0008308343329,1125.0608474510195,1147.5620644000396,1170.5133056880404,1193.9235718018012,1217.8020432378373,1242.1580841025939,1267.001245784646,797.81128620245397,813.76751192650306,830.04286216503294,846.64371940833371,863.57659379650045,880.84812567243046,898.46508818587893,916.43438994959661,934.76307774858856,953.45833930356036,972.5275060896314,991.97805621142402,1011.8176173356525,1032.0539696823657,1052.6950490760128,1073.7489500575332,1095.2239290586838,1117.1284076398576,1139.4709757926544,{"$f":"SUM(AJ162:AJ167)*AJ171","v":1162.2603953085077},1185.5056032146781,1209.2157152789714,1233.4000295845508,1258.0680301762418,1283.2293907797668,1308.8939785953623,1335.0718581672691,1361.7732953306147,1389.008761237227,1416.7889364619714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL162:BL167)*BL171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D172*D$7","v":999.02183575465028},984.54325842487276,970.27451554915001,956.21256604843779,942.35441291730103,928.69710258516648,915.23772428683083,901.97340944209395,888.90133104438257,876.01870305823218,863.32277982550431,850.81085548020701,838.48026337179851,510.12384965734532,502.73075038694901,495.44479748279025,488.26443809898177,481.18814189464882,474.21440070776987,467.34172823374411,460.56865970861753,453.89375159689848,447.31558128389997,440.83274677253911,434.4438663845313,428.14757846591493,421.94254109684385,415.82743180558521,409.80094728666376,403.86180312308892,399.94081474325316,396.05789421176513,392.21267193786457,388.40478191905044,384.63386170624398,380.89955236929018,377.20149846279219,373.53934799227966,369.91275238070415,366.3213664352603,362.76484831452967,359.24285949594201,355.75506474355416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP172*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Low high capex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - Option 4'!F34","v":0.3}]
[]
[null,"Low high opex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - Option 4'!F54","v":0}]
[]
[null,"Low high WACC"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$J$26:$J$28),D20*1000)/1000,0)","v":16130.87476165652}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$186)","v":16130.87476165652},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$186)","v":16130.87476165652}]
[null,"Discounted WACC","£000s",{"$f":"D187*D$7","v":0},0,0,0,0,0,0,0,0,0,0,11048.773526699946,10675.14350405792,10314.148313099442,9965.3606889849671,9628.3678154444133,9302.7708361781788,8988.1843827808498,8684.2361186288399,8390.5662981921159,8106.8273412484223,7832.6834214960609,7567.8100690783203,7311.8937865491025,7064.6316778252212,6825.7310896862045,6594.9092653972994,6371.893010045701,6156.4183671939136,5948.2303064675507,5774.9808800655828,5606.7775534617303,5443.4733528754668,5284.9255853159866,5130.9957138990158,4981.5492367951611,4836.4555697040396,4695.5879317514946,4558.8232347101884,4426.0419754467848,4297.1281315017332,4171.9690597104209,4050.455397777107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP187*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 4'!H41","v":0},{"$f":"'Data Input - Option 4'!I41","v":0},{"$f":"'Data Input - Option 4'!J41","v":0},{"$f":"'Data Input - Option 4'!K41","v":0},{"$f":"'Data Input - Option 4'!L41","v":0},{"$f":"'Data Input - Option 4'!M41","v":0},{"$f":"'Data Input - Option 4'!N41","v":0},{"$f":"'Data Input - Option 4'!O41","v":0},{"$f":"'Data Input - Option 4'!P41","v":0},{"$f":"'Data Input - Option 4'!Q41","v":0},{"$f":"'Data Input - Option 4'!R41","v":0},{"$f":"'Data Input - Option 4'!S41","v":0},{"$f":"'Data Input - Option 4'!T41","v":0},{"$f":"'Data Input - Option 4'!U41","v":0},{"$f":"'Data Input - Option 4'!V41","v":0},{"$f":"'Data Input - Option 4'!W41","v":0},{"$f":"'Data Input - Option 4'!X41","v":0},{"$f":"'Data Input - Option 4'!Y41","v":0},{"$f":"'Data Input - Option 4'!Z41","v":0},{"$f":"'Data Input - Option 4'!AA41","v":0},{"$f":"'Data Input - Option 4'!AB41","v":0},{"$f":"'Data Input - Option 4'!AC41","v":0},{"$f":"'Data Input - Option 4'!AD41","v":0},{"$f":"'Data Input - Option 4'!AE41","v":0},{"$f":"'Data Input - Option 4'!AF41","v":0},{"$f":"'Data Input - Option 4'!AG41","v":0},{"$f":"'Data Input - Option 4'!AH41","v":0},{"$f":"'Data Input - Option 4'!AI41","v":0},{"$f":"'Data Input - Option 4'!AJ41","v":0},{"$f":"'Data Input - Option 4'!AK41","v":0},{"$f":"'Data Input - Option 4'!AL41","v":0},{"$f":"'Data Input - Option 4'!AM41","v":0},{"$f":"'Data Input - Option 4'!AN41","v":0},{"$f":"'Data Input - Option 4'!AO41","v":0},{"$f":"'Data Input - Option 4'!AP41","v":0},{"$f":"'Data Input - Option 4'!AQ41","v":0},{"$f":"'Data Input - Option 4'!AR41","v":0},{"$f":"'Data Input - Option 4'!AS41","v":0},{"$f":"'Data Input - Option 4'!AT41","v":0},{"$f":"'Data Input - Option 4'!AU41","v":0},{"$f":"'Data Input - Option 4'!AV41","v":0},{"$f":"'Data Input - Option 4'!AW41","v":0},{"$f":"'Data Input - Option 4'!AX41","v":0},{"$f":"'Data Input - Option 4'!AY41","v":0},{"$f":"'Data Input - Option 4'!AZ41","v":0},{"$f":"'Data Input - Option 4'!BA41","v":0},{"$f":"'Data Input - Option 4'!BB41","v":0},{"$f":"'Data Input - Option 4'!BC41","v":0},{"$f":"'Data Input - Option 4'!BD41","v":0},{"$f":"'Data Input - Option 4'!BE41","v":0},{"$f":"'Data Input - Option 4'!BF41","v":0},{"$f":"'Data Input - Option 4'!BG41","v":0},{"$f":"'Data Input - Option 4'!BH41","v":0},{"$f":"'Data Input - Option 4'!BI41","v":0},{"$f":"'Data Input - Option 4'!BJ41","v":0},{"$f":"'Data Input - Option 4'!BK41","v":0},{"$f":"'Data Input - Option 4'!BL41","v":0},{"$f":"'Data Input - Option 4'!BM41","v":0},{"$f":"'Data Input - Option 4'!BN41","v":0},{"$f":"'Data Input - Option 4'!BO41","v":0},{"$f":"'Data Input - Option 4'!BP41","v":0},{"$f":"'Data Input - Option 4'!BQ41","v":0},{"$f":"'Data Input - Option 4'!BR41","v":0},{"$f":"'Data Input - Option 4'!BS41","v":0},{"$f":"'Data Input - Option 4'!BT41","v":0},{"$f":"'Data Input - Option 4'!BU41","v":0},{"$f":"'Data Input - Option 4'!BV41","v":0},{"$f":"'Data Input - Option 4'!BW41","v":0},{"$f":"'Data Input - Option 4'!BX41","v":0},{"$f":"'Data Input - Option 4'!BY41","v":0},{"$f":"'Data Input - Option 4'!BZ41","v":0},{"$f":"'Data Input - Option 4'!CA41","v":0},{"$f":"'Data Input - Option 4'!CB41","v":0},{"$f":"'Data Input - Option 4'!CC41","v":0},{"$f":"'Data Input - Option 4'!CD41","v":0},{"$f":"'Data Input - Option 4'!CE41","v":0},{"$f":"'Data Input - Option 4'!CF41","v":0},{"$f":"'Data Input - Option 4'!CG41","v":0},{"$f":"'Data Input - Option 4'!CH41","v":0},{"$f":"'Data Input - Option 4'!CI41","v":0},{"$f":"'Data Input - Option 4'!CJ41","v":0},{"$f":"'Data Input - Option 4'!CK41","v":0},{"$f":"'Data Input - Option 4'!CL41","v":0},{"$f":"'Data Input - Option 4'!CM41","v":0},{"$f":"'Data Input - Option 4'!CN41","v":0},{"$f":"'Data Input - Option 4'!CO41","v":0},{"$f":"'Data Input - Option 4'!CP41","v":0},{"$f":"'Data Input - Option 4'!CQ41","v":0},{"$f":"'Data Input - Option 4'!CR41","v":0},{"$f":"'Data Input - Option 4'!CS41","v":0},{"$f":"'Data Input - Option 4'!CT41","v":0},{"$f":"'Data Input - Option 4'!CU41","v":0},{"$f":"'Data Input - Option 4'!CV41","v":0},{"$f":"'Data Input - Option 4'!CW41","v":0},{"$f":"'Data Input - Option 4'!CX41","v":0},{"$f":"'Data Input - Option 4'!CY41","v":0},{"$f":"'Data Input - Option 4'!CZ41","v":0},{"$f":"'Data Input - Option 4'!DA41","v":0},{"$f":"'Data Input - Option 4'!DB41","v":0},{"$f":"'Data Input - Option 4'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D191*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP191*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",D192+D13,D188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",E192+E13,E188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",F192+F13,F188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",G192+G13,G188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",H192+H13,H188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",I192+I13,I188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",J192+J13,J188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",K192+K13,K188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",L192+L13,L188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",M192+M13,M188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",N192+N13,N188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",O192+O13,O188)","v":11048.773526699946},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",P192+P13,P188)","v":10675.14350405792},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Q192+Q13,Q188)","v":10314.148313099442},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",R192+R13,R188)","v":9965.3606889849671},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",S192+S13,S188)","v":9628.3678154444133},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",T192+T13,T188)","v":9302.7708361781788},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",U192+U13,U188)","v":8988.1843827808498},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",V192+V13,V188)","v":8684.2361186288399},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",W192+W13,W188)","v":8390.5662981921159},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",X192+X13,X188)","v":8106.8273412484223},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Y192+Y13,Y188)","v":7832.6834214960609},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Z192+Z13,Z188)","v":7567.8100690783203},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AA192+AA13,AA188)","v":7311.8937865491025},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AB192+AB13,AB188)","v":7064.6316778252212},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AC192+AC13,AC188)","v":6825.7310896862045},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AD192+AD13,AD188)","v":6594.9092653972994},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AE192+AE13,AE188)","v":6371.893010045701},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AF192+AF13,AF188)","v":6156.4183671939136},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AG192+AG13,AG188)","v":5948.2303064675507},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AH192+AH13,AH188)","v":5774.9808800655828},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AI192+AI13,AI188)","v":5606.7775534617303},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AJ192+AJ13,AJ188)","v":5443.4733528754668},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AK192+AK13,AK188)","v":5284.9255853159866},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AL192+AL13,AL188)","v":5130.9957138990158},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AM192+AM13,AM188)","v":4981.5492367951611},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AN192+AN13,AN188)","v":4836.4555697040396},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AO192+AO13,AO188)","v":4695.5879317514946},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AP192+AP13,AP188)","v":4558.8232347101884},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AQ192+AQ13,AQ188)","v":4426.0419754467848},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AR192+AR13,AR188)","v":4297.1281315017332},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AS192+AS13,AS188)","v":4171.9690597104209},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AT192+AT13,AT188)","v":4050.455397777107},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AU192+AU13,AU188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AV192+AV13,AV188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AW192+AW13,AW188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AX192+AX13,AX188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AY192+AY13,AY188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AZ192+AZ13,AZ188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BA192+BA13,BA188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BB192+BB13,BB188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BC192+BC13,BC188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BD192+BD13,BD188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BE192+BE13,BE188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BF192+BF13,BF188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BG192+BG13,BG188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BH192+BH13,BH188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BI192+BI13,BI188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BJ192+BJ13,BJ188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BK192+BK13,BK188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BL192+BL13,BL188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BM192+BM13,BM188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BN192+BN13,BN188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BO192+BO13,BO188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BP192+BP13,BP188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BQ192+BQ13,BQ188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BR192+BR13,BR188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BS192+BS13,BS188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BT192+BT13,BT188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BU192+BU13,BU188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BV192+BV13,BV188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BW192+BW13,BW188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BX192+BX13,BX188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BY192+BY13,BY188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BZ192+BZ13,BZ188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CA192+CA13,CA188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CB192+CB13,CB188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CC192+CC13,CC188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CD192+CD13,CD188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CE192+CE13,CE188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CF192+CF13,CF188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CG192+CG13,CG188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CH192+CH13,CH188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CI192+CI13,CI188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CJ192+CJ13,CJ188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CK192+CK13,CK188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CL192+CL13,CL188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CM192+CM13,CM188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CN192+CN13,CN188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CO192+CO13,CO188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CP192+CP13,CP188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CQ192+CQ13,CQ188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CR192+CR13,CR188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CS192+CS13,CS188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CT192+CT13,CT188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CU192+CU13,CU188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CV192+CV13,CV188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CW192+CW13,CW188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CX192+CX13,CX188)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CY192+CY13,CY188)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$J$26:$J$28),D20*1000)/1000,0)","v":19603.621967795123}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$197)","v":19603.621967795123},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$197)","v":19603.621967795123}]
[null,"Discounted WACC","£000s",{"$f":"D198*D$7","v":0},0,0,0,0,0,0,0,0,0,0,13427.416840409805,12973.349604260684,12534.637298802594,12110.760675171588,11701.218043644047,11305.524679849323,10923.212251062148,10553.828261895796,10196.9355187399,9852.1116123090833,9518.948417689935,9197.0516112946243,8886.0402041493962,8585.5460909656013,8295.2136144595188,8014.6991444053338,7743.6706709230284,7481.8074115198342,7228.7994314201314,7018.2518751651751,6813.8367720050246,6615.3755068009941,6422.6946667970824,6235.6258900942539,6054.0057185381111,5877.6754548913696,5706.4810241663772,5540.2728389964823,5378.9056689286244,5222.238513522936,5070.1344791484817,4922.4606593674571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP198*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 4'!H42","v":0},{"$f":"'Data Input - Option 4'!I42","v":0},{"$f":"'Data Input - Option 4'!J42","v":0},{"$f":"'Data Input - Option 4'!K42","v":0},{"$f":"'Data Input - Option 4'!L42","v":0},{"$f":"'Data Input - Option 4'!M42","v":0},{"$f":"'Data Input - Option 4'!N42","v":0},{"$f":"'Data Input - Option 4'!O42","v":0},{"$f":"'Data Input - Option 4'!P42","v":0},{"$f":"'Data Input - Option 4'!Q42","v":0},{"$f":"'Data Input - Option 4'!R42","v":0},{"$f":"'Data Input - Option 4'!S42","v":0},{"$f":"'Data Input - Option 4'!T42","v":0},{"$f":"'Data Input - Option 4'!U42","v":0},{"$f":"'Data Input - Option 4'!V42","v":0},{"$f":"'Data Input - Option 4'!W42","v":0},{"$f":"'Data Input - Option 4'!X42","v":0},{"$f":"'Data Input - Option 4'!Y42","v":0},{"$f":"'Data Input - Option 4'!Z42","v":0},{"$f":"'Data Input - Option 4'!AA42","v":0},{"$f":"'Data Input - Option 4'!AB42","v":0},{"$f":"'Data Input - Option 4'!AC42","v":0},{"$f":"'Data Input - Option 4'!AD42","v":0},{"$f":"'Data Input - Option 4'!AE42","v":0},{"$f":"'Data Input - Option 4'!AF42","v":0},{"$f":"'Data Input - Option 4'!AG42","v":0},{"$f":"'Data Input - Option 4'!AH42","v":0},{"$f":"'Data Input - Option 4'!AI42","v":0},{"$f":"'Data Input - Option 4'!AJ42","v":0},{"$f":"'Data Input - Option 4'!AK42","v":0},{"$f":"'Data Input - Option 4'!AL42","v":0},{"$f":"'Data Input - Option 4'!AM42","v":0},{"$f":"'Data Input - Option 4'!AN42","v":0},{"$f":"'Data Input - Option 4'!AO42","v":0},{"$f":"'Data Input - Option 4'!AP42","v":0},{"$f":"'Data Input - Option 4'!AQ42","v":0},{"$f":"'Data Input - Option 4'!AR42","v":0},{"$f":"'Data Input - Option 4'!AS42","v":0},{"$f":"'Data Input - Option 4'!AT42","v":0},{"$f":"'Data Input - Option 4'!AU42","v":0},{"$f":"'Data Input - Option 4'!AV42","v":0},{"$f":"'Data Input - Option 4'!AW42","v":0},{"$f":"'Data Input - Option 4'!AX42","v":0},{"$f":"'Data Input - Option 4'!AY42","v":0},{"$f":"'Data Input - Option 4'!AZ42","v":0},{"$f":"'Data Input - Option 4'!BA42","v":0},{"$f":"'Data Input - Option 4'!BB42","v":0},{"$f":"'Data Input - Option 4'!BC42","v":0},{"$f":"'Data Input - Option 4'!BD42","v":0},{"$f":"'Data Input - Option 4'!BE42","v":0},{"$f":"'Data Input - Option 4'!BF42","v":0},{"$f":"'Data Input - Option 4'!BG42","v":0},{"$f":"'Data Input - Option 4'!BH42","v":0},{"$f":"'Data Input - Option 4'!BI42","v":0},{"$f":"'Data Input - Option 4'!BJ42","v":0},{"$f":"'Data Input - Option 4'!BK42","v":0},{"$f":"'Data Input - Option 4'!BL42","v":0},{"$f":"'Data Input - Option 4'!BM42","v":0},{"$f":"'Data Input - Option 4'!BN42","v":0},{"$f":"'Data Input - Option 4'!BO42","v":0},{"$f":"'Data Input - Option 4'!BP42","v":0},{"$f":"'Data Input - Option 4'!BQ42","v":0},{"$f":"'Data Input - Option 4'!BR42","v":0},{"$f":"'Data Input - Option 4'!BS42","v":0},{"$f":"'Data Input - Option 4'!BT42","v":0},{"$f":"'Data Input - Option 4'!BU42","v":0},{"$f":"'Data Input - Option 4'!BV42","v":0},{"$f":"'Data Input - Option 4'!BW42","v":0},{"$f":"'Data Input - Option 4'!BX42","v":0},{"$f":"'Data Input - Option 4'!BY42","v":0},{"$f":"'Data Input - Option 4'!BZ42","v":0},{"$f":"'Data Input - Option 4'!CA42","v":0},{"$f":"'Data Input - Option 4'!CB42","v":0},{"$f":"'Data Input - Option 4'!CC42","v":0},{"$f":"'Data Input - Option 4'!CD42","v":0},{"$f":"'Data Input - Option 4'!CE42","v":0},{"$f":"'Data Input - Option 4'!CF42","v":0},{"$f":"'Data Input - Option 4'!CG42","v":0},{"$f":"'Data Input - Option 4'!CH42","v":0},{"$f":"'Data Input - Option 4'!CI42","v":0},{"$f":"'Data Input - Option 4'!CJ42","v":0},{"$f":"'Data Input - Option 4'!CK42","v":0},{"$f":"'Data Input - Option 4'!CL42","v":0},{"$f":"'Data Input - Option 4'!CM42","v":0},{"$f":"'Data Input - Option 4'!CN42","v":0},{"$f":"'Data Input - Option 4'!CO42","v":0},{"$f":"'Data Input - Option 4'!CP42","v":0},{"$f":"'Data Input - Option 4'!CQ42","v":0},{"$f":"'Data Input - Option 4'!CR42","v":0},{"$f":"'Data Input - Option 4'!CS42","v":0},{"$f":"'Data Input - Option 4'!CT42","v":0},{"$f":"'Data Input - Option 4'!CU42","v":0},{"$f":"'Data Input - Option 4'!CV42","v":0},{"$f":"'Data Input - Option 4'!CW42","v":0},{"$f":"'Data Input - Option 4'!CX42","v":0},{"$f":"'Data Input - Option 4'!CY42","v":0},{"$f":"'Data Input - Option 4'!CZ42","v":0},{"$f":"'Data Input - Option 4'!DA42","v":0},{"$f":"'Data Input - Option 4'!DB42","v":0},{"$f":"'Data Input - Option 4'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D202*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP202*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",D203+D13,D199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",E203+E13,E199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",F203+F13,F199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",G203+G13,G199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",H203+H13,H199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",I203+I13,I199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",J203+J13,J199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",K203+K13,K199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",L203+L13,L199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",M203+M13,M199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",N203+N13,N199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",O203+O13,O199)","v":13427.416840409805},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",P203+P13,P199)","v":12973.349604260684},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Q203+Q13,Q199)","v":12534.637298802594},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",R203+R13,R199)","v":12110.760675171588},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",S203+S13,S199)","v":11701.218043644047},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",T203+T13,T199)","v":11305.524679849323},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",U203+U13,U199)","v":10923.212251062148},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",V203+V13,V199)","v":10553.828261895796},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",W203+W13,W199)","v":10196.9355187399},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",X203+X13,X199)","v":9852.1116123090833},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Y203+Y13,Y199)","v":9518.948417689935},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Z203+Z13,Z199)","v":9197.0516112946243},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AA203+AA13,AA199)","v":8886.0402041493962},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AB203+AB13,AB199)","v":8585.5460909656013},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AC203+AC13,AC199)","v":8295.2136144595188},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AD203+AD13,AD199)","v":8014.6991444053338},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AE203+AE13,AE199)","v":7743.6706709230284},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AF203+AF13,AF199)","v":7481.8074115198342},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AG203+AG13,AG199)","v":7228.7994314201314},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AH203+AH13,AH199)","v":7018.2518751651751},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AI203+AI13,AI199)","v":6813.8367720050246},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AJ203+AJ13,AJ199)","v":6615.3755068009941},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AK203+AK13,AK199)","v":6422.6946667970824},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AL203+AL13,AL199)","v":6235.6258900942539},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AM203+AM13,AM199)","v":6054.0057185381111},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AN203+AN13,AN199)","v":5877.6754548913696},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AO203+AO13,AO199)","v":5706.4810241663772},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AP203+AP13,AP199)","v":5540.2728389964823},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AQ203+AQ13,AQ199)","v":5378.9056689286244},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AR203+AR13,AR199)","v":5222.238513522936},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AS203+AS13,AS199)","v":5070.1344791484817},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AT203+AT13,AT199)","v":4922.4606593674571},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AU203+AU13,AU199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AV203+AV13,AV199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AW203+AW13,AW199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AX203+AX13,AX199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AY203+AY13,AY199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AZ203+AZ13,AZ199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BA203+BA13,BA199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BB203+BB13,BB199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BC203+BC13,BC199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BD203+BD13,BD199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BE203+BE13,BE199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BF203+BF13,BF199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BG203+BG13,BG199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BH203+BH13,BH199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BI203+BI13,BI199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BJ203+BJ13,BJ199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BK203+BK13,BK199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BL203+BL13,BL199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BM203+BM13,BM199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BN203+BN13,BN199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BO203+BO13,BO199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BP203+BP13,BP199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BQ203+BQ13,BQ199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BR203+BR13,BR199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BS203+BS13,BS199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BT203+BT13,BT199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BU203+BU13,BU199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BV203+BV13,BV199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BW203+BW13,BW199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BX203+BX13,BX199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BY203+BY13,BY199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BZ203+BZ13,BZ199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CA203+CA13,CA199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CB203+CB13,CB199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CC203+CC13,CC199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CD203+CD13,CD199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CE203+CE13,CE199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CF203+CF13,CF199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CG203+CG13,CG199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CH203+CH13,CH199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CI203+CI13,CI199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CJ203+CJ13,CJ199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CK203+CK13,CK199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CL203+CL13,CL199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CM203+CM13,CM199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CN203+CN13,CN199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CO203+CO13,CO199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CP203+CP13,CP199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CQ203+CQ13,CQ199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CR203+CR13,CR199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CS203+CS13,CS199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CT203+CT13,CT199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CU203+CU13,CU199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CV203+CV13,CV199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CW203+CW13,CW199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CX203+CX13,CX199)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CY203+CY13,CY199)","v":0}]
[]
[null,"Low high WACC combined with low high capex"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$H$26:$H$28),D20*(1-D177)*1000)/1000,0)","v":15116.472095307474}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$210)","v":15116.472095307474},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$210)","v":15116.472095307474}]
[null,"Discounted WACC","£000s",{"$f":"D211*D$7","v":0},0,0,0,0,0,0,0,0,0,0,10353.962768388647,10003.828761728162,9665.5350354861475,9338.6811937064231,9022.8803803926803,8717.7588216354397,8422.9553832226484,8138.1211432102891,7862.9189789471384,7597.0231680648694,7340.1190029612271,7091.9024183200263,6852.0796312270795,6620.3667934561163,6396.4896555131563,6180.1832420416977,5971.1915382045399,5769.2671866710534,5574.1711948512593,5411.816694030349,5254.190965078008,5101.1562767747655,4952.5789094900638,4808.3290383398671,4668.2806197474438,4532.311281308198,4400.3022148623277,4272.1380726818716,4147.7068666814284,4026.8998705644935,3909.6115248198967,3795.739344485336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP211*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 4'!H41","v":0},{"$f":"'Data Input - Option 4'!I41","v":0},{"$f":"'Data Input - Option 4'!J41","v":0},{"$f":"'Data Input - Option 4'!K41","v":0},{"$f":"'Data Input - Option 4'!L41","v":0},{"$f":"'Data Input - Option 4'!M41","v":0},{"$f":"'Data Input - Option 4'!N41","v":0},{"$f":"'Data Input - Option 4'!O41","v":0},{"$f":"'Data Input - Option 4'!P41","v":0},{"$f":"'Data Input - Option 4'!Q41","v":0},{"$f":"'Data Input - Option 4'!R41","v":0},{"$f":"'Data Input - Option 4'!S41","v":0},{"$f":"'Data Input - Option 4'!T41","v":0},{"$f":"'Data Input - Option 4'!U41","v":0},{"$f":"'Data Input - Option 4'!V41","v":0},{"$f":"'Data Input - Option 4'!W41","v":0},{"$f":"'Data Input - Option 4'!X41","v":0},{"$f":"'Data Input - Option 4'!Y41","v":0},{"$f":"'Data Input - Option 4'!Z41","v":0},{"$f":"'Data Input - Option 4'!AA41","v":0},{"$f":"'Data Input - Option 4'!AB41","v":0},{"$f":"'Data Input - Option 4'!AC41","v":0},{"$f":"'Data Input - Option 4'!AD41","v":0},{"$f":"'Data Input - Option 4'!AE41","v":0},{"$f":"'Data Input - Option 4'!AF41","v":0},{"$f":"'Data Input - Option 4'!AG41","v":0},{"$f":"'Data Input - Option 4'!AH41","v":0},{"$f":"'Data Input - Option 4'!AI41","v":0},{"$f":"'Data Input - Option 4'!AJ41","v":0},{"$f":"'Data Input - Option 4'!AK41","v":0},{"$f":"'Data Input - Option 4'!AL41","v":0},{"$f":"'Data Input - Option 4'!AM41","v":0},{"$f":"'Data Input - Option 4'!AN41","v":0},{"$f":"'Data Input - Option 4'!AO41","v":0},{"$f":"'Data Input - Option 4'!AP41","v":0},{"$f":"'Data Input - Option 4'!AQ41","v":0},{"$f":"'Data Input - Option 4'!AR41","v":0},{"$f":"'Data Input - Option 4'!AS41","v":0},{"$f":"'Data Input - Option 4'!AT41","v":0},{"$f":"'Data Input - Option 4'!AU41","v":0},{"$f":"'Data Input - Option 4'!AV41","v":0},{"$f":"'Data Input - Option 4'!AW41","v":0},{"$f":"'Data Input - Option 4'!AX41","v":0},{"$f":"'Data Input - Option 4'!AY41","v":0},{"$f":"'Data Input - Option 4'!AZ41","v":0},{"$f":"'Data Input - Option 4'!BA41","v":0},{"$f":"'Data Input - Option 4'!BB41","v":0},{"$f":"'Data Input - Option 4'!BC41","v":0},{"$f":"'Data Input - Option 4'!BD41","v":0},{"$f":"'Data Input - Option 4'!BE41","v":0},{"$f":"'Data Input - Option 4'!BF41","v":0},{"$f":"'Data Input - Option 4'!BG41","v":0},{"$f":"'Data Input - Option 4'!BH41","v":0},{"$f":"'Data Input - Option 4'!BI41","v":0},{"$f":"'Data Input - Option 4'!BJ41","v":0},{"$f":"'Data Input - Option 4'!BK41","v":0},{"$f":"'Data Input - Option 4'!BL41","v":0},{"$f":"'Data Input - Option 4'!BM41","v":0},{"$f":"'Data Input - Option 4'!BN41","v":0},{"$f":"'Data Input - Option 4'!BO41","v":0},{"$f":"'Data Input - Option 4'!BP41","v":0},{"$f":"'Data Input - Option 4'!BQ41","v":0},{"$f":"'Data Input - Option 4'!BR41","v":0},{"$f":"'Data Input - Option 4'!BS41","v":0},{"$f":"'Data Input - Option 4'!BT41","v":0},{"$f":"'Data Input - Option 4'!BU41","v":0},{"$f":"'Data Input - Option 4'!BV41","v":0},{"$f":"'Data Input - Option 4'!BW41","v":0},{"$f":"'Data Input - Option 4'!BX41","v":0},{"$f":"'Data Input - Option 4'!BY41","v":0},{"$f":"'Data Input - Option 4'!BZ41","v":0},{"$f":"'Data Input - Option 4'!CA41","v":0},{"$f":"'Data Input - Option 4'!CB41","v":0},{"$f":"'Data Input - Option 4'!CC41","v":0},{"$f":"'Data Input - Option 4'!CD41","v":0},{"$f":"'Data Input - Option 4'!CE41","v":0},{"$f":"'Data Input - Option 4'!CF41","v":0},{"$f":"'Data Input - Option 4'!CG41","v":0},{"$f":"'Data Input - Option 4'!CH41","v":0},{"$f":"'Data Input - Option 4'!CI41","v":0},{"$f":"'Data Input - Option 4'!CJ41","v":0},{"$f":"'Data Input - Option 4'!CK41","v":0},{"$f":"'Data Input - Option 4'!CL41","v":0},{"$f":"'Data Input - Option 4'!CM41","v":0},{"$f":"'Data Input - Option 4'!CN41","v":0},{"$f":"'Data Input - Option 4'!CO41","v":0},{"$f":"'Data Input - Option 4'!CP41","v":0},{"$f":"'Data Input - Option 4'!CQ41","v":0},{"$f":"'Data Input - Option 4'!CR41","v":0},{"$f":"'Data Input - Option 4'!CS41","v":0},{"$f":"'Data Input - Option 4'!CT41","v":0},{"$f":"'Data Input - Option 4'!CU41","v":0},{"$f":"'Data Input - Option 4'!CV41","v":0},{"$f":"'Data Input - Option 4'!CW41","v":0},{"$f":"'Data Input - Option 4'!CX41","v":0},{"$f":"'Data Input - Option 4'!CY41","v":0},{"$f":"'Data Input - Option 4'!CZ41","v":0},{"$f":"'Data Input - Option 4'!DA41","v":0},{"$f":"'Data Input - Option 4'!DB41","v":0},{"$f":"'Data Input - Option 4'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D215*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP215*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",D216+D13*(1-$D$177),D212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",E216+E13*(1-$D$177),E212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",F216+F13*(1-$D$177),F212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",G216+G13*(1-$D$177),G212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",H216+H13*(1-$D$177),H212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",I216+I13*(1-$D$177),I212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",J216+J13*(1-$D$177),J212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",K216+K13*(1-$D$177),K212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",L216+L13*(1-$D$177),L212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",M216+M13*(1-$D$177),M212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",N216+N13*(1-$D$177),N212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",O216+O13*(1-$D$177),O212)","v":10353.962768388647},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",P216+P13*(1-$D$177),P212)","v":10003.828761728162},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Q216+Q13*(1-$D$177),Q212)","v":9665.5350354861475},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",R216+R13*(1-$D$177),R212)","v":9338.6811937064231},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",S216+S13*(1-$D$177),S212)","v":9022.8803803926803},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",T216+T13*(1-$D$177),T212)","v":8717.7588216354397},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",U216+U13*(1-$D$177),U212)","v":8422.9553832226484},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",V216+V13*(1-$D$177),V212)","v":8138.1211432102891},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",W216+W13*(1-$D$177),W212)","v":7862.9189789471384},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",X216+X13*(1-$D$177),X212)","v":7597.0231680648694},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Y216+Y13*(1-$D$177),Y212)","v":7340.1190029612271},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Z216+Z13*(1-$D$177),Z212)","v":7091.9024183200263},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AA216+AA13*(1-$D$177),AA212)","v":6852.0796312270795},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AB216+AB13*(1-$D$177),AB212)","v":6620.3667934561163},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AC216+AC13*(1-$D$177),AC212)","v":6396.4896555131563},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AD216+AD13*(1-$D$177),AD212)","v":6180.1832420416977},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AE216+AE13*(1-$D$177),AE212)","v":5971.1915382045399},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AF216+AF13*(1-$D$177),AF212)","v":5769.2671866710534},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AG216+AG13*(1-$D$177),AG212)","v":5574.1711948512593},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AH216+AH13*(1-$D$177),AH212)","v":5411.816694030349},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AI216+AI13*(1-$D$177),AI212)","v":5254.190965078008},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AJ216+AJ13*(1-$D$177),AJ212)","v":5101.1562767747655},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AK216+AK13*(1-$D$177),AK212)","v":4952.5789094900638},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AL216+AL13*(1-$D$177),AL212)","v":4808.3290383398671},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AM216+AM13*(1-$D$177),AM212)","v":4668.2806197474438},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AN216+AN13*(1-$D$177),AN212)","v":4532.311281308198},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AO216+AO13*(1-$D$177),AO212)","v":4400.3022148623277},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AP216+AP13*(1-$D$177),AP212)","v":4272.1380726818716},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AQ216+AQ13*(1-$D$177),AQ212)","v":4147.7068666814284},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AR216+AR13*(1-$D$177),AR212)","v":4026.8998705644935},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AS216+AS13*(1-$D$177),AS212)","v":3909.6115248198967},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AT216+AT13*(1-$D$177),AT212)","v":3795.739344485336},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AU216+AU13*(1-$D$177),AU212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AV216+AV13*(1-$D$177),AV212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AW216+AW13*(1-$D$177),AW212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AX216+AX13*(1-$D$177),AX212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AY216+AY13*(1-$D$177),AY212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AZ216+AZ13*(1-$D$177),AZ212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BA216+BA13*(1-$D$177),BA212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BB216+BB13*(1-$D$177),BB212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BC216+BC13*(1-$D$177),BC212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BD216+BD13*(1-$D$177),BD212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BE216+BE13*(1-$D$177),BE212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BF216+BF13*(1-$D$177),BF212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BG216+BG13*(1-$D$177),BG212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BH216+BH13*(1-$D$177),BH212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BI216+BI13*(1-$D$177),BI212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BJ216+BJ13*(1-$D$177),BJ212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BK216+BK13*(1-$D$177),BK212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BL216+BL13*(1-$D$177),BL212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BM216+BM13*(1-$D$177),BM212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BN216+BN13*(1-$D$177),BN212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BO216+BO13*(1-$D$177),BO212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BP216+BP13*(1-$D$177),BP212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BQ216+BQ13*(1-$D$177),BQ212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BR216+BR13*(1-$D$177),BR212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BS216+BS13*(1-$D$177),BS212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BT216+BT13*(1-$D$177),BT212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BU216+BU13*(1-$D$177),BU212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BV216+BV13*(1-$D$177),BV212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BW216+BW13*(1-$D$177),BW212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BX216+BX13*(1-$D$177),BX212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BY216+BY13*(1-$D$177),BY212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BZ216+BZ13*(1-$D$177),BZ212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CA216+CA13*(1-$D$177),CA212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CB216+CB13*(1-$D$177),CB212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CC216+CC13*(1-$D$177),CC212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CD216+CD13*(1-$D$177),CD212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CE216+CE13*(1-$D$177),CE212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CF216+CF13*(1-$D$177),CF212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CG216+CG13*(1-$D$177),CG212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CH216+CH13*(1-$D$177),CH212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CI216+CI13*(1-$D$177),CI212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CJ216+CJ13*(1-$D$177),CJ212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CK216+CK13*(1-$D$177),CK212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CL216+CL13*(1-$D$177),CL212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CM216+CM13*(1-$D$177),CM212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CN216+CN13*(1-$D$177),CN212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CO216+CO13*(1-$D$177),CO212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CP216+CP13*(1-$D$177),CP212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CQ216+CQ13*(1-$D$177),CQ212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CR216+CR13*(1-$D$177),CR212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CS216+CS13*(1-$D$177),CS212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CT216+CT13*(1-$D$177),CT212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CU216+CU13*(1-$D$177),CU212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CV216+CV13*(1-$D$177),CV212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CW216+CW13*(1-$D$177),CW212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CX216+CX13*(1-$D$177),CX212)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CY216+CY13*(1-$D$177),CY212)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$H$26:$H$28),D20*(1+D177)*1000)/1000,0)","v":31903.536054450778}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$221)","v":31903.536054450778},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$221)","v":31903.536054450778}]
[null,"Discounted WACC","£000s",{"$f":"D222*D$7","v":0},{"$f":"E222*E$7","v":0},0,0,0,0,0,0,0,0,0,21852.1902733026,21113.227317200584,20399.253446570616,19709.42361987499,19042.921371859895,18398.957847207628,17776.770866867279,17175.624025958721,16594.805822182341,16033.628813702746,15491.4288055099,14967.564063294591,14461.41455390782,13972.381211505141,13499.885228507384,13043.367370538537,12602.287314529989,12176.123009207718,11764.370057205528,11421.718502141288,11089.047089457561,10766.065135395689,10452.490422714262,10148.048954091515,9852.4747127102091,9565.5094298157364,9286.9023590444049,9016.4100573246633,8753.7961721598676,8498.831235106667,8251.2924612686093,8010.9635546297168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ222*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 4'!H42","v":0},{"$f":"'Data Input - Option 4'!I42","v":0},{"$f":"'Data Input - Option 4'!J42","v":0},{"$f":"'Data Input - Option 4'!K42","v":0},{"$f":"'Data Input - Option 4'!L42","v":0},{"$f":"'Data Input - Option 4'!M42","v":0},{"$f":"'Data Input - Option 4'!N42","v":0},{"$f":"'Data Input - Option 4'!O42","v":0},{"$f":"'Data Input - Option 4'!P42","v":0},{"$f":"'Data Input - Option 4'!Q42","v":0},{"$f":"'Data Input - Option 4'!R42","v":0},{"$f":"'Data Input - Option 4'!S42","v":0},{"$f":"'Data Input - Option 4'!T42","v":0},{"$f":"'Data Input - Option 4'!U42","v":0},{"$f":"'Data Input - Option 4'!V42","v":0},{"$f":"'Data Input - Option 4'!W42","v":0},{"$f":"'Data Input - Option 4'!X42","v":0},{"$f":"'Data Input - Option 4'!Y42","v":0},{"$f":"'Data Input - Option 4'!Z42","v":0},{"$f":"'Data Input - Option 4'!AA42","v":0},{"$f":"'Data Input - Option 4'!AB42","v":0},{"$f":"'Data Input - Option 4'!AC42","v":0},{"$f":"'Data Input - Option 4'!AD42","v":0},{"$f":"'Data Input - Option 4'!AE42","v":0},{"$f":"'Data Input - Option 4'!AF42","v":0},{"$f":"'Data Input - Option 4'!AG42","v":0},{"$f":"'Data Input - Option 4'!AH42","v":0},{"$f":"'Data Input - Option 4'!AI42","v":0},{"$f":"'Data Input - Option 4'!AJ42","v":0},{"$f":"'Data Input - Option 4'!AK42","v":0},{"$f":"'Data Input - Option 4'!AL42","v":0},{"$f":"'Data Input - Option 4'!AM42","v":0},{"$f":"'Data Input - Option 4'!AN42","v":0},{"$f":"'Data Input - Option 4'!AO42","v":0},{"$f":"'Data Input - Option 4'!AP42","v":0},{"$f":"'Data Input - Option 4'!AQ42","v":0},{"$f":"'Data Input - Option 4'!AR42","v":0},{"$f":"'Data Input - Option 4'!AS42","v":0},{"$f":"'Data Input - Option 4'!AT42","v":0},{"$f":"'Data Input - Option 4'!AU42","v":0},{"$f":"'Data Input - Option 4'!AV42","v":0},{"$f":"'Data Input - Option 4'!AW42","v":0},{"$f":"'Data Input - Option 4'!AX42","v":0},{"$f":"'Data Input - Option 4'!AY42","v":0},{"$f":"'Data Input - Option 4'!AZ42","v":0},{"$f":"'Data Input - Option 4'!BA42","v":0},{"$f":"'Data Input - Option 4'!BB42","v":0},{"$f":"'Data Input - Option 4'!BC42","v":0},{"$f":"'Data Input - Option 4'!BD42","v":0},{"$f":"'Data Input - Option 4'!BE42","v":0},{"$f":"'Data Input - Option 4'!BF42","v":0},{"$f":"'Data Input - Option 4'!BG42","v":0},{"$f":"'Data Input - Option 4'!BH42","v":0},{"$f":"'Data Input - Option 4'!BI42","v":0},{"$f":"'Data Input - Option 4'!BJ42","v":0},{"$f":"'Data Input - Option 4'!BK42","v":0},{"$f":"'Data Input - Option 4'!BL42","v":0},{"$f":"'Data Input - Option 4'!BM42","v":0},{"$f":"'Data Input - Option 4'!BN42","v":0},{"$f":"'Data Input - Option 4'!BO42","v":0},{"$f":"'Data Input - Option 4'!BP42","v":0},{"$f":"'Data Input - Option 4'!BQ42","v":0},{"$f":"'Data Input - Option 4'!BR42","v":0},{"$f":"'Data Input - Option 4'!BS42","v":0},{"$f":"'Data Input - Option 4'!BT42","v":0},{"$f":"'Data Input - Option 4'!BU42","v":0},{"$f":"'Data Input - Option 4'!BV42","v":0},{"$f":"'Data Input - Option 4'!BW42","v":0},{"$f":"'Data Input - Option 4'!BX42","v":0},{"$f":"'Data Input - Option 4'!BY42","v":0},{"$f":"'Data Input - Option 4'!BZ42","v":0},{"$f":"'Data Input - Option 4'!CA42","v":0},{"$f":"'Data Input - Option 4'!CB42","v":0},{"$f":"'Data Input - Option 4'!CC42","v":0},{"$f":"'Data Input - Option 4'!CD42","v":0},{"$f":"'Data Input - Option 4'!CE42","v":0},{"$f":"'Data Input - Option 4'!CF42","v":0},{"$f":"'Data Input - Option 4'!CG42","v":0},{"$f":"'Data Input - Option 4'!CH42","v":0},{"$f":"'Data Input - Option 4'!CI42","v":0},{"$f":"'Data Input - Option 4'!CJ42","v":0},{"$f":"'Data Input - Option 4'!CK42","v":0},{"$f":"'Data Input - Option 4'!CL42","v":0},{"$f":"'Data Input - Option 4'!CM42","v":0},{"$f":"'Data Input - Option 4'!CN42","v":0},{"$f":"'Data Input - Option 4'!CO42","v":0},{"$f":"'Data Input - Option 4'!CP42","v":0},{"$f":"'Data Input - Option 4'!CQ42","v":0},{"$f":"'Data Input - Option 4'!CR42","v":0},{"$f":"'Data Input - Option 4'!CS42","v":0},{"$f":"'Data Input - Option 4'!CT42","v":0},{"$f":"'Data Input - Option 4'!CU42","v":0},{"$f":"'Data Input - Option 4'!CV42","v":0},{"$f":"'Data Input - Option 4'!CW42","v":0},{"$f":"'Data Input - Option 4'!CX42","v":0},{"$f":"'Data Input - Option 4'!CY42","v":0},{"$f":"'Data Input - Option 4'!CZ42","v":0},{"$f":"'Data Input - Option 4'!DA42","v":0},{"$f":"'Data Input - Option 4'!DB42","v":0},{"$f":"'Data Input - Option 4'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D226*D$7","v":0},{"$f":"E226*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ226*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",D227+D13*(1+$D$177),D223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",E227+E13*(1+$D$177),E223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",F227+F13*(1+$D$177),F223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",G227+G13*(1+$D$177),G223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",H227+H13*(1+$D$177),H223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",I227+I13*(1+$D$177),I223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",J227+J13*(1+$D$177),J223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",K227+K13*(1+$D$177),K223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",L227+L13*(1+$D$177),L223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",M227+M13*(1+$D$177),M223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",N227+N13*(1+$D$177),N223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",O227+O13*(1+$D$177),O223)","v":21852.1902733026},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",P227+P13*(1+$D$177),P223)","v":21113.227317200584},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Q227+Q13*(1+$D$177),Q223)","v":20399.253446570616},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",R227+R13*(1+$D$177),R223)","v":19709.42361987499},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",S227+S13*(1+$D$177),S223)","v":19042.921371859895},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",T227+T13*(1+$D$177),T223)","v":18398.957847207628},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",U227+U13*(1+$D$177),U223)","v":17776.770866867279},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",V227+V13*(1+$D$177),V223)","v":17175.624025958721},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",W227+W13*(1+$D$177),W223)","v":16594.805822182341},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",X227+X13*(1+$D$177),X223)","v":16033.628813702746},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Y227+Y13*(1+$D$177),Y223)","v":15491.4288055099},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",Z227+Z13*(1+$D$177),Z223)","v":14967.564063294591},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AA227+AA13*(1+$D$177),AA223)","v":14461.41455390782},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AB227+AB13*(1+$D$177),AB223)","v":13972.381211505141},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AC227+AC13*(1+$D$177),AC223)","v":13499.885228507384},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AD227+AD13*(1+$D$177),AD223)","v":13043.367370538537},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AE227+AE13*(1+$D$177),AE223)","v":12602.287314529989},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AF227+AF13*(1+$D$177),AF223)","v":12176.123009207718},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AG227+AG13*(1+$D$177),AG223)","v":11764.370057205528},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AH227+AH13*(1+$D$177),AH223)","v":11421.718502141288},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AI227+AI13*(1+$D$177),AI223)","v":11089.047089457561},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AJ227+AJ13*(1+$D$177),AJ223)","v":10766.065135395689},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AK227+AK13*(1+$D$177),AK223)","v":10452.490422714262},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AL227+AL13*(1+$D$177),AL223)","v":10148.048954091515},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AM227+AM13*(1+$D$177),AM223)","v":9852.4747127102091},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AN227+AN13*(1+$D$177),AN223)","v":9565.5094298157364},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AO227+AO13*(1+$D$177),AO223)","v":9286.9023590444049},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AP227+AP13*(1+$D$177),AP223)","v":9016.4100573246633},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AQ227+AQ13*(1+$D$177),AQ223)","v":8753.7961721598676},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AR227+AR13*(1+$D$177),AR223)","v":8498.831235106667},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AS227+AS13*(1+$D$177),AS223)","v":8251.2924612686093},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AT227+AT13*(1+$D$177),AT223)","v":8010.9635546297168},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AU227+AU13*(1+$D$177),AU223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AV227+AV13*(1+$D$177),AV223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AW227+AW13*(1+$D$177),AW223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AX227+AX13*(1+$D$177),AX223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AY227+AY13*(1+$D$177),AY223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",AZ227+AZ13*(1+$D$177),AZ223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BA227+BA13*(1+$D$177),BA223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BB227+BB13*(1+$D$177),BB223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BC227+BC13*(1+$D$177),BC223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BD227+BD13*(1+$D$177),BD223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BE227+BE13*(1+$D$177),BE223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BF227+BF13*(1+$D$177),BF223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BG227+BG13*(1+$D$177),BG223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BH227+BH13*(1+$D$177),BH223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BI227+BI13*(1+$D$177),BI223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BJ227+BJ13*(1+$D$177),BJ223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BK227+BK13*(1+$D$177),BK223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BL227+BL13*(1+$D$177),BL223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BM227+BM13*(1+$D$177),BM223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BN227+BN13*(1+$D$177),BN223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BO227+BO13*(1+$D$177),BO223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BP227+BP13*(1+$D$177),BP223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BQ227+BQ13*(1+$D$177),BQ223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BR227+BR13*(1+$D$177),BR223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BS227+BS13*(1+$D$177),BS223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BT227+BT13*(1+$D$177),BT223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BU227+BU13*(1+$D$177),BU223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BV227+BV13*(1+$D$177),BV223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BW227+BW13*(1+$D$177),BW223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BX227+BX13*(1+$D$177),BX223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BY227+BY13*(1+$D$177),BY223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",BZ227+BZ13*(1+$D$177),BZ223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CA227+CA13*(1+$D$177),CA223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CB227+CB13*(1+$D$177),CB223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CC227+CC13*(1+$D$177),CC223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CD227+CD13*(1+$D$177),CD223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CE227+CE13*(1+$D$177),CE223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CF227+CF13*(1+$D$177),CF223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CG227+CG13*(1+$D$177),CG223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CH227+CH13*(1+$D$177),CH223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CI227+CI13*(1+$D$177),CI223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CJ227+CJ13*(1+$D$177),CJ223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CK227+CK13*(1+$D$177),CK223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CL227+CL13*(1+$D$177),CL223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CM227+CM13*(1+$D$177),CM223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CN227+CN13*(1+$D$177),CN223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CO227+CO13*(1+$D$177),CO223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CP227+CP13*(1+$D$177),CP223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CQ227+CQ13*(1+$D$177),CQ223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CR227+CR13*(1+$D$177),CR223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CS227+CS13*(1+$D$177),CS223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CT227+CT13*(1+$D$177),CT223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CU227+CU13*(1+$D$177),CU223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CV227+CV13*(1+$D$177),CV223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CW227+CW13*(1+$D$177),CW223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CX227+CX13*(1+$D$177),CX223)","v":0},{"$f":"IF('Data Input - Option 4'!$F$37=\"Yes\",CY227+CY13*(1+$D$177),CY223)","v":0}]
[]
[null,"TOTALS"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA",null,"Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£000s",{"$f":"SUM(D36:CY36)","v":243351.08277396372},null,null,null,null,{"$f":"D234*(1-$D$177)","v":170345.75794177459},{"$f":"D234*(1+$D$177)","v":316356.40760615282},{"$f":"SUM(D194:CY194)","v":220037.74344206922},{"$f":"SUM(D205:CY205)","v":267408.73045139475},{"$f":"SUM(D218:CY218)","v":206200.49797689263},{"$f":"SUM(D229:CY229)","v":435189.17510479421}]
[null,"Opex","£000s",{"$f":"SUM(D40:CY40)","v":275224.78767580265},null,null,null,null,{"$f":"$D$235*(1-$D$181)","v":275224.78767580265},{"$f":"$D$235*(1+$D$181)","v":275224.78767580265}]
[null,"Waste","£000s",{"$f":"SUM(D44:CY44)","v":0}]
[null,"Energy consumption","£000s",{"$f":"SUM(D48:CY48)","v":0},{"$f":"SUM(D101:CY101)+SUM(D49:CY49)","v":0},{"$f":"SUM(D135:CY135)+SUM(D49:CY49)","v":0}]
[null,"Air pollutant emissions","£000s",{"$f":"SUM(D72:CY72)","v":24441.356611965311},{"$f":"SUM(D115:CY115)","v":3339.7431222485006},{"$f":"SUM(D149:CY149)","v":84651.461852686203},{"$f":"SUM(D173:CY173)","v":24558.679086487969}]
[null,"GHG emissions","£000s",{"$f":"SUM(D87:CY87)","v":0},{"$f":"SUM(D122:CY122)","v":0},{"$f":"SUM(D156:CY156)","v":0}]
[null,"Wider impacts","£000s"]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£000s",{"$f":"I234","v":170345.75794177459},{"$f":"J234","v":316356.40760615282},{"$f":"$D234","v":243351.08277396372},243351.08277396372,243351.08277396372,243351.08277396372,243351.08277396372,243351.08277396372,243351.08277396372,243351.08277396372,{"$f":"K234","v":220037.74344206922},{"$f":"L234","v":267408.73045139475}]
[null,"Opex","£000s",{"$f":"$D235","v":275224.78767580265},275224.78767580265,{"$f":"I235","v":275224.78767580265},{"$f":"J235","v":275224.78767580265},{"$f":"$D235","v":275224.78767580265},275224.78767580265,275224.78767580265,275224.78767580265,275224.78767580265,275224.78767580265,275224.78767580265,275224.78767580265]
[null,"Waste","£000s",0,0,{"$f":"$D236","v":0},0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£000s",0,0,0,0,{"$f":"E237","v":0},{"$f":"F237","v":0},{"$f":"$D237","v":0},0,0,0,0,0]
[null,"Air pollutant emissions","£000s",24441.356611965311,24441.356611965311,24441.356611965311,24441.356611965311,{"$f":"$D238","v":24441.356611965311},{"$f":"$D238","v":24441.356611965311},{"$f":"E238","v":3339.7431222485006},{"$f":"F238","v":84651.461852686203},{"$f":"G238","v":24558.679086487969},{"$f":"H238","v":0},{"$f":"$D238","v":24441.356611965311},{"$f":"$D238","v":24441.356611965311}]
[null,"GHG emissions","£000s",0,0,0,0,{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0},{"$f":"$D239","v":0}]
[]
[null,"Scenario analysis",null,"H Cost/L Benefit","L Cost/H benefit"]
[null,"Capex","£000s",{"$f":"N234","v":435189.17510479421},{"$f":"M234","v":206200.49797689263}]
[null,"Opex","£000s",{"$f":"J235","v":275224.78767580265},{"$f":"I235","v":275224.78767580265}]
[null,"Waste","£000s",{"$f":"$D$236","v":0},{"$f":"$D$236","v":0}]
[null,"Energy consumption","£000s",{"$f":"F237","v":0},{"$f":"E237","v":0}]
[null,"Air pollutant emissions","£000s",{"$f":"E238","v":3339.7431222485006},{"$f":"F238","v":84651.461852686203}]
[null,"GHG emissions","£000s",{"$f":"E239","v":0},{"$f":"F239","v":0}]
[]
[null,"Totals £m"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA","Location adjusted","Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£m",{"$f":"D234/1000","v":243.35108277396373},0,0,0,0,170.34575794177459,316.3564076061528,220.03774344206923,267.40873045139472,206.20049797689262,435.18917510479423]
[null,"Opex","£m",{"$f":"D235/1000","v":275.22478767580265},0,0,0,0,275.22478767580265,275.22478767580265,0,0,0,0]
[null,"Waste","£m",{"$f":"D236/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D237/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Air pollutant emissions","£m",{"$f":"D238/1000","v":24.441356611965311},3.3397431222485006,84.651461852686197,24.55867908648797,0,0,0,0,0,0,0]
[null,"GHG emissions","£m",{"$f":"D239/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Wider impacts","£m",{"$f":"D240/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£m",{"$f":"D243/1000","v":170.34575794177459},316.3564076061528,243.35108277396373,243.35108277396373,243.35108277396373,243.35108277396373,243.35108277396373,243.35108277396373,243.35108277396373,243.35108277396373,220.03774344206923,267.40873045139472]
[null,"Opex","£m",{"$f":"D244/1000","v":275.22478767580265},275.22478767580265,275.22478767580265,275.22478767580265,275.22478767580265,275.22478767580265,275.22478767580265,275.22478767580265,275.22478767580265,275.22478767580265,275.22478767580265,275.22478767580265]
[null,"Waste","£m",{"$f":"D245/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D246/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Air pollutant emissions","£m",{"$f":"D247/1000","v":24.441356611965311},24.441356611965311,24.441356611965311,24.441356611965311,24.441356611965311,24.441356611965311,3.3397431222485006,84.651461852686197,24.55867908648797,0,24.441356611965311,24.441356611965311]
[null,"GHG emissions","£m",{"$f":"D248/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Scenario analysis",null,{"$f":"D250","v":"H Cost/L Benefit"},{"$f":"E250","v":"L Cost/H benefit"}]
[null,"Capex","£m",{"$f":"D251/1000","v":435.18917510479423},206.20049797689262]
[null,"Opex","£m",275.22478767580265,275.22478767580265]
[null,"Waste","£m",0,0]
[null,"Energy consumption","£m",0,0]
[null,"Air pollutant emissions","£m",3.3397431222485006,84.651461852686197]
[null,"GHG emissions","£m",0,0]

{"sheet":"Calc_Option5","index":24,"n_rows":283,"n_cols":103,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Calculations - Option 5","<< BACK to Data Input"]
[null,{"$f":"IF(ISBLANK('Data Input - Case description'!G22),\"Option not selected\",'Data Input - Case description'!G22)","v":"Option 3"}]
[null,"First year",{"$f":"IF('Data Input - General'!F25=0,'Data Input - General'!F22,'Data Input - General'!F25)","v":2023}]
[null,"Year number",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,"Year",null,{"$f":"'Data Input - Option 5'!H7","v":2023},{"$f":"'Data Input - Option 5'!I7","v":2024},{"$f":"'Data Input - Option 5'!J7","v":2025},{"$f":"'Data Input - Option 5'!K7","v":2026},{"$f":"'Data Input - Option 5'!L7","v":2027},{"$f":"'Data Input - Option 5'!M7","v":2028},{"$f":"'Data Input - Option 5'!N7","v":2029},{"$f":"'Data Input - Option 5'!O7","v":2030},{"$f":"'Data Input - Option 5'!P7","v":2031},{"$f":"'Data Input - Option 5'!Q7","v":2032},{"$f":"'Data Input - Option 5'!R7","v":2033},{"$f":"'Data Input - Option 5'!S7","v":2034},{"$f":"'Data Input - Option 5'!T7","v":2035},{"$f":"'Data Input - Option 5'!U7","v":2036},{"$f":"'Data Input - Option 5'!V7","v":2037},{"$f":"'Data Input - Option 5'!W7","v":2038},{"$f":"'Data Input - Option 5'!X7","v":2039},{"$f":"'Data Input - Option 5'!Y7","v":2040},{"$f":"'Data Input - Option 5'!Z7","v":2041},{"$f":"'Data Input - Option 5'!AA7","v":2042},{"$f":"'Data Input - Option 5'!AB7","v":2043},{"$f":"'Data Input - Option 5'!AC7","v":2044},{"$f":"'Data Input - Option 5'!AD7","v":2045},{"$f":"'Data Input - Option 5'!AE7","v":2046},{"$f":"'Data Input - Option 5'!AF7","v":2047},{"$f":"'Data Input - Option 5'!AG7","v":2048},{"$f":"'Data Input - Option 5'!AH7","v":2049},{"$f":"'Data Input - Option 5'!AI7","v":2050},{"$f":"'Data Input - Option 5'!AJ7","v":2051},{"$f":"'Data Input - Option 5'!AK7","v":2052},{"$f":"'Data Input - Option 5'!AL7","v":2053},{"$f":"'Data Input - Option 5'!AM7","v":2054},{"$f":"'Data Input - Option 5'!AN7","v":2055},{"$f":"'Data Input - Option 5'!AO7","v":2056},{"$f":"'Data Input - Option 5'!AP7","v":2057},{"$f":"'Data Input - Option 5'!AQ7","v":2058},{"$f":"'Data Input - Option 5'!AR7","v":2059},{"$f":"'Data Input - Option 5'!AS7","v":2060},{"$f":"'Data Input - Option 5'!AT7","v":2061},{"$f":"'Data Input - Option 5'!AU7","v":2062},{"$f":"'Data Input - Option 5'!AV7","v":2063},{"$f":"'Data Input - Option 5'!AW7","v":2064},{"$f":"'Data Input - Option 5'!AX7","v":2065},{"$f":"'Data Input - Option 5'!AY7","v":0},{"$f":"'Data Input - Option 5'!AZ7","v":0},{"$f":"'Data Input - Option 5'!BA7","v":0},{"$f":"'Data Input - Option 5'!BB7","v":0},{"$f":"'Data Input - Option 5'!BC7","v":0},{"$f":"'Data Input - Option 5'!BD7","v":0},{"$f":"'Data Input - Option 5'!BE7","v":0},{"$f":"'Data Input - Option 5'!BF7","v":0},{"$f":"'Data Input - Option 5'!BG7","v":0},{"$f":"'Data Input - Option 5'!BH7","v":0},{"$f":"'Data Input - Option 5'!BI7","v":0},{"$f":"'Data Input - Option 5'!BJ7","v":0},{"$f":"'Data Input - Option 5'!BK7","v":0},{"$f":"'Data Input - Option 5'!BL7","v":0},{"$f":"'Data Input - Option 5'!BM7","v":0},{"$f":"'Data Input - Option 5'!BN7","v":0},{"$f":"'Data Input - Option 5'!BO7","v":0},{"$f":"'Data Input - Option 5'!BP7","v":0},{"$f":"'Data Input - Option 5'!BQ7","v":0},{"$f":"'Data Input - Option 5'!BR7","v":0},{"$f":"'Data Input - Option 5'!BS7","v":0},{"$f":"'Data Input - Option 5'!BT7","v":0},{"$f":"'Data Input - Option 5'!BU7","v":0},{"$f":"'Data Input - Option 5'!BV7","v":0},{"$f":"'Data Input - Option 5'!BW7","v":0},{"$f":"'Data Input - Option 5'!BX7","v":0},{"$f":"'Data Input - Option 5'!BY7","v":0},{"$f":"'Data Input - Option 5'!BZ7","v":0},{"$f":"'Data Input - Option 5'!CA7","v":0},{"$f":"'Data Input - Option 5'!CB7","v":0},{"$f":"'Data Input - Option 5'!CC7","v":0},{"$f":"'Data Input - Option 5'!CD7","v":0},{"$f":"'Data Input - Option 5'!CE7","v":0},{"$f":"'Data Input - Option 5'!CF7","v":0},{"$f":"'Data Input - Option 5'!CG7","v":0},{"$f":"'Data Input - Option 5'!CH7","v":0},{"$f":"'Data Input - Option 5'!CI7","v":0},{"$f":"'Data Input - Option 5'!CJ7","v":0},{"$f":"'Data Input - Option 5'!CK7","v":0},{"$f":"'Data Input - Option 5'!CL7","v":0},{"$f":"'Data Input - Option 5'!CM7","v":0},{"$f":"'Data Input - Option 5'!CN7","v":0},{"$f":"'Data Input - Option 5'!CO7","v":0},{"$f":"'Data Input - Option 5'!CP7","v":0},{"$f":"'Data Input - Option 5'!CQ7","v":0},{"$f":"'Data Input - Option 5'!CR7","v":0},{"$f":"'Data Input - Option 5'!CS7","v":0},{"$f":"'Data Input - Option 5'!CT7","v":0},{"$f":"'Data Input - Option 5'!CU7","v":0},{"$f":"'Data Input - Option 5'!CV7","v":0},{"$f":"'Data Input - Option 5'!CW7","v":0},{"$f":"'Data Input - Option 5'!CX7","v":0},{"$f":"'Data Input - Option 5'!CY7","v":0},{"$f":"'Data Input - Option 5'!CZ7","v":0},{"$f":"'Data Input - Option 5'!DA7","v":0},{"$f":"'Data Input - Option 5'!DB7","v":0},{"$f":"'Data Input - Option 5'!DC7","v":0}]
[null,"Discount factor",null,{"$f":"IF(D6=0,0,'Discount and deflators'!F12)","v":1},{"$f":"IF(E6=0,0,'Discount and deflators'!G12)","v":0.96618357487922713},{"$f":"IF(F6=0,0,'Discount and deflators'!H12)","v":0.93351070036640305},{"$f":"IF(G6=0,0,'Discount and deflators'!I12)","v":0.90194270566802237},{"$f":"IF(H6=0,0,'Discount and deflators'!J12)","v":0.87144222769857238},{"$f":"IF(I6=0,0,'Discount and deflators'!K12)","v":0.84197316685852408},{"$f":"IF(J6=0,0,'Discount and deflators'!L12)","v":0.81350064430775282},{"$f":"IF(K6=0,0,'Discount and deflators'!M12)","v":0.78599096068381924},{"$f":"IF(L6=0,0,'Discount and deflators'!N12)","v":0.75941155621625056},{"$f":"IF(M6=0,0,'Discount and deflators'!O12)","v":0.73373097218961414},{"$f":"IF(N6=0,0,'Discount and deflators'!P12)","v":0.70891881370977217},{"$f":"IF(O6=0,0,'Discount and deflators'!Q12)","v":0.68494571372924851},{"$f":"IF(P6=0,0,'Discount and deflators'!R12)","v":0.66178329828912907},{"$f":"IF(Q6=0,0,'Discount and deflators'!S12)","v":0.63940415293635666},{"$f":"IF(R6=0,0,'Discount and deflators'!T12)","v":0.61778179027667313},{"$f":"IF(S6=0,0,'Discount and deflators'!U12)","v":0.59689061862480497},{"$f":"IF(T6=0,0,'Discount and deflators'!V12)","v":0.57670591171478747},{"$f":"IF(U6=0,0,'Discount and deflators'!W12)","v":0.55720377943457733},{"$f":"IF(V6=0,0,'Discount and deflators'!X12)","v":0.53836113955031628},{"$f":"IF(W6=0,0,'Discount and deflators'!Y12)","v":0.520155690386779},{"$f":"IF(X6=0,0,'Discount and deflators'!Z12)","v":0.50256588443167061},{"$f":"IF(Y6=0,0,'Discount and deflators'!AA12)","v":0.48557090283253201},{"$f":"IF(Z6=0,0,'Discount and deflators'!AB12)","v":0.46915063075606961},{"$f":"IF(AA6=0,0,'Discount and deflators'!AC12)","v":0.45328563358074364},{"$f":"IF(AB6=0,0,'Discount and deflators'!AD12)","v":0.43795713389443836},{"$f":"IF(AC6=0,0,'Discount and deflators'!AE12)","v":0.42314698926998878},{"$f":"IF(AD6=0,0,'Discount and deflators'!AF12)","v":0.40883767079225974},{"$f":"IF(AE6=0,0,'Discount and deflators'!AG12)","v":0.39501224231136212},{"$f":"IF(AF6=0,0,'Discount and deflators'!AH12)","v":0.38165434039745133},{"$f":"IF(AG6=0,0,'Discount and deflators'!AI12)","v":0.36874815497338298},{"$f":"IF(AH6=0,0,'Discount and deflators'!AJ12)","v":0.35800791744988636},{"$f":"IF(AI6=0,0,'Discount and deflators'!AK12)","v":0.34758050237853044},{"$f":"IF(AJ6=0,0,'Discount and deflators'!AL12)","v":0.33745679842575771},{"$f":"IF(AK6=0,0,'Discount and deflators'!AM12)","v":0.32762795963665797},{"$f":"IF(AL6=0,0,'Discount and deflators'!AN12)","v":0.31808539770549316},{"$f":"IF(AM6=0,0,'Discount and deflators'!AO12)","v":0.30882077447135259},{"$f":"IF(AN6=0,0,'Discount and deflators'!AP12)","v":0.29982599463238113},{"$f":"IF(AO6=0,0,'Discount and deflators'!AQ12)","v":0.29109319867221467},{"$f":"IF(AP6=0,0,'Discount and deflators'!AR12)","v":0.2826147559924414},{"$f":"IF(AQ6=0,0,'Discount and deflators'!AS12)","v":0.27438325824508875},{"$f":"IF(AR6=0,0,'Discount and deflators'!AT12)","v":0.26639151285930945},{"$f":"IF(AS6=0,0,'Discount and deflators'!AU12)","v":0.25863253675661113},{"$f":"IF(AT6=0,0,'Discount and deflators'!AV12)","v":0.25109955024913699},{"$f":"IF(AU6=0,0,'Discount and deflators'!AW12)","v":0},{"$f":"IF(AV6=0,0,'Discount and deflators'!AX12)","v":0},{"$f":"IF(AW6=0,0,'Discount and deflators'!AY12)","v":0},{"$f":"IF(AX6=0,0,'Discount and deflators'!AZ12)","v":0},{"$f":"IF(AY6=0,0,'Discount and deflators'!BA12)","v":0},{"$f":"IF(AZ6=0,0,'Discount and deflators'!BB12)","v":0},{"$f":"IF(BA6=0,0,'Discount and deflators'!BC12)","v":0},{"$f":"IF(BB6=0,0,'Discount and deflators'!BD12)","v":0},{"$f":"IF(BC6=0,0,'Discount and deflators'!BE12)","v":0},{"$f":"IF(BD6=0,0,'Discount and deflators'!BF12)","v":0},{"$f":"IF(BE6=0,0,'Discount and deflators'!BG12)","v":0},{"$f":"IF(BF6=0,0,'Discount and deflators'!BH12)","v":0},{"$f":"IF(BG6=0,0,'Discount and deflators'!BI12)","v":0},{"$f":"IF(BH6=0,0,'Discount and deflators'!BJ12)","v":0},{"$f":"IF(BI6=0,0,'Discount and deflators'!BK12)","v":0},{"$f":"IF(BJ6=0,0,'Discount and deflators'!BL12)","v":0},{"$f":"IF(BK6=0,0,'Discount and deflators'!BM12)","v":0},{"$f":"IF(BL6=0,0,'Discount and deflators'!BN12)","v":0},{"$f":"IF(BM6=0,0,'Discount and deflators'!BO12)","v":0},{"$f":"IF(BN6=0,0,'Discount and deflators'!BP12)","v":0},{"$f":"IF(BO6=0,0,'Discount and deflators'!BQ12)","v":0},{"$f":"IF(BP6=0,0,'Discount and deflators'!BR12)","v":0},{"$f":"IF(BQ6=0,0,'Discount and deflators'!BS12)","v":0},{"$f":"IF(BR6=0,0,'Discount and deflators'!BT12)","v":0},{"$f":"IF(BS6=0,0,'Discount and deflators'!BU12)","v":0},{"$f":"IF(BT6=0,0,'Discount and deflators'!BV12)","v":0},{"$f":"IF(BU6=0,0,'Discount and deflators'!BW12)","v":0},{"$f":"IF(BV6=0,0,'Discount and deflators'!BX12)","v":0},{"$f":"IF(BW6=0,0,'Discount and deflators'!BY12)","v":0},{"$f":"IF(BX6=0,0,'Discount and deflators'!BZ12)","v":0},{"$f":"IF(BY6=0,0,'Discount and deflators'!CA12)","v":0},{"$f":"IF(BZ6=0,0,'Discount and deflators'!CB12)","v":0},{"$f":"IF(CA6=0,0,'Discount and deflators'!CC12)","v":0},{"$f":"IF(CB6=0,0,'Discount and deflators'!CD12)","v":0},{"$f":"IF(CC6=0,0,'Discount and deflators'!CE12)","v":0},{"$f":"IF(CD6=0,0,'Discount and deflators'!CF12)","v":0},{"$f":"IF(CE6=0,0,'Discount and deflators'!CG12)","v":0},{"$f":"IF(CF6=0,0,'Discount and deflators'!CH12)","v":0},{"$f":"IF(CG6=0,0,'Discount and deflators'!CI12)","v":0},{"$f":"IF(CH6=0,0,'Discount and deflators'!CJ12)","v":0},{"$f":"IF(CI6=0,0,'Discount and deflators'!CK12)","v":0},{"$f":"IF(CJ6=0,0,'Discount and deflators'!CL12)","v":0},{"$f":"IF(CK6=0,0,'Discount and deflators'!CM12)","v":0},{"$f":"IF(CL6=0,0,'Discount and deflators'!CN12)","v":0},{"$f":"IF(CM6=0,0,'Discount and deflators'!CO12)","v":0},{"$f":"IF(CN6=0,0,'Discount and deflators'!CP12)","v":0},{"$f":"IF(CO6=0,0,'Discount and deflators'!CQ12)","v":0},{"$f":"IF(CP6=0,0,'Discount and deflators'!CR12)","v":0},{"$f":"IF(CQ6=0,0,'Discount and deflators'!CS12)","v":0},{"$f":"IF(CR6=0,0,'Discount and deflators'!CT12)","v":0},{"$f":"IF(CS6=0,0,'Discount and deflators'!CU12)","v":0},{"$f":"IF(CT6=0,0,'Discount and deflators'!CV12)","v":0},{"$f":"IF(CU6=0,0,'Discount and deflators'!CW12)","v":0},{"$f":"IF(CV6=0,0,'Discount and deflators'!CX12)","v":0},{"$f":"IF(CW6=0,0,'Discount and deflators'!CY12)","v":0},{"$f":"IF(CX6=0,0,'Discount and deflators'!CZ12)","v":0},{"$f":"IF(CY6=0,0,'Discount and deflators'!DA12)","v":0}]
[]
[null,"CENTRAL CALCULATIONS"]
[]
[null,"Capital Costs (total)"]
[null,"Total Capex","£000s",{"$f":"'Data Input - Option 5'!H30","v":0},{"$f":"'Data Input - Option 5'!I30","v":0},{"$f":"'Data Input - Option 5'!J30","v":0},{"$f":"'Data Input - Option 5'!K30","v":0},{"$f":"'Data Input - Option 5'!L30","v":0},{"$f":"'Data Input - Option 5'!M30","v":0},{"$f":"'Data Input - Option 5'!N30","v":0},{"$f":"'Data Input - Option 5'!O30","v":0},{"$f":"'Data Input - Option 5'!P30","v":0},{"$f":"'Data Input - Option 5'!Q30","v":0},{"$f":"'Data Input - Option 5'!R30","v":0},{"$f":"'Data Input - Option 5'!S30","v":0},{"$f":"'Data Input - Option 5'!T30","v":0},{"$f":"'Data Input - Option 5'!U30","v":0},{"$f":"'Data Input - Option 5'!V30","v":0},{"$f":"'Data Input - Option 5'!W30","v":0},{"$f":"'Data Input - Option 5'!X30","v":0},{"$f":"'Data Input - Option 5'!Y30","v":0},{"$f":"'Data Input - Option 5'!Z30","v":0},{"$f":"'Data Input - Option 5'!AA30","v":0},{"$f":"'Data Input - Option 5'!AB30","v":0},{"$f":"'Data Input - Option 5'!AC30","v":0},{"$f":"'Data Input - Option 5'!AD30","v":0},{"$f":"'Data Input - Option 5'!AE30","v":0},{"$f":"'Data Input - Option 5'!AF30","v":0},{"$f":"'Data Input - Option 5'!AG30","v":0},{"$f":"'Data Input - Option 5'!AH30","v":0},{"$f":"'Data Input - Option 5'!AI30","v":0},{"$f":"'Data Input - Option 5'!AJ30","v":0},{"$f":"'Data Input - Option 5'!AK30","v":0},{"$f":"'Data Input - Option 5'!AL30","v":0},{"$f":"'Data Input - Option 5'!AM30","v":0},{"$f":"'Data Input - Option 5'!AN30","v":0},{"$f":"'Data Input - Option 5'!AO30","v":0},{"$f":"'Data Input - Option 5'!AP30","v":0},{"$f":"'Data Input - Option 5'!AQ30","v":0},{"$f":"'Data Input - Option 5'!AR30","v":0},{"$f":"'Data Input - Option 5'!AS30","v":0},{"$f":"'Data Input - Option 5'!AT30","v":0},{"$f":"'Data Input - Option 5'!AU30","v":0},{"$f":"'Data Input - Option 5'!AV30","v":0},{"$f":"'Data Input - Option 5'!AW30","v":0},{"$f":"'Data Input - Option 5'!AX30","v":0},{"$f":"'Data Input - Option 5'!AY30","v":0},{"$f":"'Data Input - Option 5'!AZ30","v":0},{"$f":"'Data Input - Option 5'!BA30","v":0},{"$f":"'Data Input - Option 5'!BB30","v":0},{"$f":"'Data Input - Option 5'!BC30","v":0},{"$f":"'Data Input - Option 5'!BD30","v":0},{"$f":"'Data Input - Option 5'!BE30","v":0},{"$f":"'Data Input - Option 5'!BF30","v":0},{"$f":"'Data Input - Option 5'!BG30","v":0},{"$f":"'Data Input - Option 5'!BH30","v":0},{"$f":"'Data Input - Option 5'!BI30","v":0},{"$f":"'Data Input - Option 5'!BJ30","v":0},{"$f":"'Data Input - Option 5'!BK30","v":0},{"$f":"'Data Input - Option 5'!BL30","v":0},{"$f":"'Data Input - Option 5'!BM30","v":0},{"$f":"'Data Input - Option 5'!BN30","v":0},{"$f":"'Data Input - Option 5'!BO30","v":0},{"$f":"'Data Input - Option 5'!BP30","v":0},{"$f":"'Data Input - Option 5'!BQ30","v":0},{"$f":"'Data Input - Option 5'!BR30","v":0},{"$f":"'Data Input - Option 5'!BS30","v":0},{"$f":"'Data Input - Option 5'!BT30","v":0},{"$f":"'Data Input - Option 5'!BU30","v":0},{"$f":"'Data Input - Option 5'!BV30","v":0},{"$f":"'Data Input - Option 5'!BW30","v":0},{"$f":"'Data Input - Option 5'!BX30","v":0},{"$f":"'Data Input - Option 5'!BY30","v":0},{"$f":"'Data Input - Option 5'!BZ30","v":0},{"$f":"'Data Input - Option 5'!CA30","v":0},{"$f":"'Data Input - Option 5'!CB30","v":0},{"$f":"'Data Input - Option 5'!CC30","v":0},{"$f":"'Data Input - Option 5'!CD30","v":0},{"$f":"'Data Input - Option 5'!CE30","v":0},{"$f":"'Data Input - Option 5'!CF30","v":0},{"$f":"'Data Input - Option 5'!CG30","v":0},{"$f":"'Data Input - Option 5'!CH30","v":0},{"$f":"'Data Input - Option 5'!CI30","v":0},{"$f":"'Data Input - Option 5'!CJ30","v":0},{"$f":"'Data Input - Option 5'!CK30","v":0},{"$f":"'Data Input - Option 5'!CL30","v":0},{"$f":"'Data Input - Option 5'!CM30","v":0},{"$f":"'Data Input - Option 5'!CN30","v":0},{"$f":"'Data Input - Option 5'!CO30","v":0},{"$f":"'Data Input - Option 5'!CP30","v":0},{"$f":"'Data Input - Option 5'!CQ30","v":0},{"$f":"'Data Input - Option 5'!CR30","v":0},{"$f":"'Data Input - Option 5'!CS30","v":0},{"$f":"'Data Input - Option 5'!CT30","v":0},{"$f":"'Data Input - Option 5'!CU30","v":0},{"$f":"'Data Input - Option 5'!CV30","v":0},{"$f":"'Data Input - Option 5'!CW30","v":0},{"$f":"'Data Input - Option 5'!CX30","v":0},{"$f":"'Data Input - Option 5'!CY30","v":0},{"$f":"'Data Input - Option 5'!CZ30","v":0},{"$f":"'Data Input - Option 5'!DA30","v":0},{"$f":"'Data Input - Option 5'!DB30","v":0},{"$f":"'Data Input - Option 5'!DC30","v":0}]
[null,"Total capex discounted","£000s",{"$f":"D12*D$7","v":0},{"$f":"E12*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ12*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"First Year of upfront costs? - Array",null,{"$f":"IF(D12<>0,TRUE,FALSE)","v":false},{"$f":"IF(D15=TRUE,\"ALREADY FOUND\",IF(E12<>0,TRUE,FALSE))","v":false},{"$f":"IF(E15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(E15=TRUE,\"ALREADY FOUND\",IF(F12<>0,TRUE,FALSE)))","v":false},{"$f":"IF(F15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(F15=TRUE,\"ALREADY FOUND\",IF(G12<>0,TRUE,FALSE)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BR15=\"ALREADY FOUND\",\"ALREADY FOUND\",IF(BR15=TRUE,\"ALREADY FOUND\",IF(BS12<>0,TRUE,FALSE)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"First Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$15:$CX$15,0))","v":{"$error":"#N/A"}}]
[null,"Final Year of upfront costs? - Array",null,{"$f":"IF(D6<$D$16,FALSE,IF(D12+E12=0,TRUE,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(D17=TRUE,\"N/A\",IF(D17=\"N/A\",\"N/A\",IF(E6<$D$16,FALSE,IF(E12+F12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(E17=TRUE,\"N/A\",IF(E17=\"N/A\",\"N/A\",IF(F6<$D$16,FALSE,IF(F12+G12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(F17=TRUE,\"N/A\",IF(F17=\"N/A\",\"N/A\",IF(G6<$D$16,FALSE,IF(G12+H12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(G17=TRUE,\"N/A\",IF(G17=\"N/A\",\"N/A\",IF(H6<$D$16,FALSE,IF(H12+I12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(H17=TRUE,\"N/A\",IF(H17=\"N/A\",\"N/A\",IF(I6<$D$16,FALSE,IF(I12+J12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(I17=TRUE,\"N/A\",IF(I17=\"N/A\",\"N/A\",IF(J6<$D$16,FALSE,IF(J12+K12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU17=TRUE,\"N/A\",IF(BU17=\"N/A\",\"N/A\",IF(BV6<$D$16,FALSE,IF(BV12+BW12=0,TRUE,FALSE))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Final Year of upfront costs",null,{"$f":"INDEX($D$6:$CX$6,MATCH(TRUE,$D$17:$CX$17,0))","v":{"$error":"#N/A"}}]
[null,"Include undiscounted total capex in SUM?",null,{"$f":"IF(AND(OR(D6=$D$16,D6>$D$16),OR(D6=$D$18,D6<$D$18)),D12,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(E6=$D$16,E6>$D$16),OR(E6=$D$18,E6<$D$18)),E12,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(F6=$D$16,F6>$D$16),OR(F6=$D$18,F6<$D$18)),F12,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(G6=$D$16,G6>$D$16),OR(G6=$D$18,G6<$D$18)),G12,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(H6=$D$16,H6>$D$16),OR(H6=$D$18,H6<$D$18)),H12,0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(OR(I6=$D$16,I6>$D$16),OR(I6=$D$18,I6<$D$18)),I12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AND(OR(BU6=$D$16,BU6>$D$16),OR(BU6=$D$18,BU6<$D$18)),BU12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total upfront investment cost for first installation only",null,{"$f":"SUM(D19:CX19)","v":{"$error":"#N/A"}}]
[null,"New investment/refurbishment cost?",null,null,null,null,{"$f":"IF(OR(AND(SUM(D12:F12)=0,G12>0,G15=\"ALREADY FOUND\"),AND(F21=TRUE,G12>0),AND(F21=TRUE,SUM(H12:I12)>0)),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND(SUM(E12:G12)=0,H12>0,H15=\"ALREADY FOUND\"),AND(G21=TRUE,H12>0),AND(G21=TRUE,SUM(I12:J12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(AND(SUM(BQ12:BS12)=0,BT12>0,BT15=\"ALREADY FOUND\"),AND(BS21=TRUE,BT12>0),AND(BS21=TRUE,SUM(BU12:BV12)>0)),TRUE,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"New investment/refurbishment counter",null,null,null,null,{"$f":"IF(G21=FALSE,0,IF(F22<>0,F22,MAX($D$22:F22)+1))","v":0},{"$f":"IF(H21=FALSE,0,IF(G22<>0,G22,MAX($D$22:G22)+1))","v":0},{"$f":"IF(I21=FALSE,0,IF(H22<>0,H22,MAX($D$22:H22)+1))","v":0},{"$f":"IF(J21=FALSE,0,IF(I22<>0,I22,MAX($D$22:I22)+1))","v":0},{"$f":"IF(K21=FALSE,0,IF(J22<>0,J22,MAX($D$22:J22)+1))","v":0},{"$f":"IF(L21=FALSE,0,IF(K22<>0,K22,MAX($D$22:K22)+1))","v":0},{"$f":"IF(M21=FALSE,0,IF(L22<>0,L22,MAX($D$22:L22)+1))","v":0},{"$f":"IF(N21=FALSE,0,IF(M22<>0,M22,MAX($D$22:M22)+1))","v":0},{"$f":"IF(O21=FALSE,0,IF(N22<>0,N22,MAX($D$22:N22)+1))","v":0},{"$f":"IF(P21=FALSE,0,IF(O22<>0,O22,MAX($D$22:O22)+1))","v":0},{"$f":"IF(Q21=FALSE,0,IF(P22<>0,P22,MAX($D$22:P22)+1))","v":0},{"$f":"IF(R21=FALSE,0,IF(Q22<>0,Q22,MAX($D$22:Q22)+1))","v":0},{"$f":"IF(S21=FALSE,0,IF(R22<>0,R22,MAX($D$22:R22)+1))","v":0},{"$f":"IF(T21=FALSE,0,IF(S22<>0,S22,MAX($D$22:S22)+1))","v":0},{"$f":"IF(U21=FALSE,0,IF(T22<>0,T22,MAX($D$22:T22)+1))","v":0},{"$f":"IF(V21=FALSE,0,IF(U22<>0,U22,MAX($D$22:U22)+1))","v":0},{"$f":"IF(W21=FALSE,0,IF(V22<>0,V22,MAX($D$22:V22)+1))","v":0},{"$f":"IF(X21=FALSE,0,IF(W22<>0,W22,MAX($D$22:W22)+1))","v":0},{"$f":"IF(Y21=FALSE,0,IF(X22<>0,X22,MAX($D$22:X22)+1))","v":0},{"$f":"IF(Z21=FALSE,0,IF(Y22<>0,Y22,MAX($D$22:Y22)+1))","v":0},{"$f":"IF(AA21=FALSE,0,IF(Z22<>0,Z22,MAX($D$22:Z22)+1))","v":0},{"$f":"IF(AB21=FALSE,0,IF(AA22<>0,AA22,MAX($D$22:AA22)+1))","v":0},{"$f":"IF(AC21=FALSE,0,IF(AB22<>0,AB22,MAX($D$22:AB22)+1))","v":0},{"$f":"IF(AD21=FALSE,0,IF(AC22<>0,AC22,MAX($D$22:AC22)+1))","v":0},{"$f":"IF(AE21=FALSE,0,IF(AD22<>0,AD22,MAX($D$22:AD22)+1))","v":0},{"$f":"IF(AF21=FALSE,0,IF(AE22<>0,AE22,MAX($D$22:AE22)+1))","v":0},{"$f":"IF(AG21=FALSE,0,IF(AF22<>0,AF22,MAX($D$22:AF22)+1))","v":0},{"$f":"IF(AH21=FALSE,0,IF(AG22<>0,AG22,MAX($D$22:AG22)+1))","v":0},{"$f":"IF(AI21=FALSE,0,IF(AH22<>0,AH22,MAX($D$22:AH22)+1))","v":0},{"$f":"IF(AJ21=FALSE,0,IF(AI22<>0,AI22,MAX($D$22:AI22)+1))","v":0},{"$f":"IF(AK21=FALSE,0,IF(AJ22<>0,AJ22,MAX($D$22:AJ22)+1))","v":0},{"$f":"IF(AL21=FALSE,0,IF(AK22<>0,AK22,MAX($D$22:AK22)+1))","v":0},{"$f":"IF(AM21=FALSE,0,IF(AL22<>0,AL22,MAX($D$22:AL22)+1))","v":0},{"$f":"IF(AN21=FALSE,0,IF(AM22<>0,AM22,MAX($D$22:AM22)+1))","v":0},{"$f":"IF(AO21=FALSE,0,IF(AN22<>0,AN22,MAX($D$22:AN22)+1))","v":0},{"$f":"IF(AP21=FALSE,0,IF(AO22<>0,AO22,MAX($D$22:AO22)+1))","v":0},{"$f":"IF(AQ21=FALSE,0,IF(AP22<>0,AP22,MAX($D$22:AP22)+1))","v":0},{"$f":"IF(AR21=FALSE,0,IF(AQ22<>0,AQ22,MAX($D$22:AQ22)+1))","v":0},{"$f":"IF(AS21=FALSE,0,IF(AR22<>0,AR22,MAX($D$22:AR22)+1))","v":0},{"$f":"IF(AT21=FALSE,0,IF(AS22<>0,AS22,MAX($D$22:AS22)+1))","v":0},{"$f":"IF(AU21=FALSE,0,IF(AT22<>0,AT22,MAX($D$22:AT22)+1))","v":0},{"$f":"IF(AV21=FALSE,0,IF(AU22<>0,AU22,MAX($D$22:AU22)+1))","v":0},{"$f":"IF(AW21=FALSE,0,IF(AV22<>0,AV22,MAX($D$22:AV22)+1))","v":0},{"$f":"IF(AX21=FALSE,0,IF(AW22<>0,AW22,MAX($D$22:AW22)+1))","v":0},{"$f":"IF(AY21=FALSE,0,IF(AX22<>0,AX22,MAX($D$22:AX22)+1))","v":0},{"$f":"IF(AZ21=FALSE,0,IF(AY22<>0,AY22,MAX($D$22:AY22)+1))","v":0},{"$f":"IF(BA21=FALSE,0,IF(AZ22<>0,AZ22,MAX($D$22:AZ22)+1))","v":0},{"$f":"IF(BB21=FALSE,0,IF(BA22<>0,BA22,MAX($D$22:BA22)+1))","v":0},{"$f":"IF(BC21=FALSE,0,IF(BB22<>0,BB22,MAX($D$22:BB22)+1))","v":0},{"$f":"IF(BD21=FALSE,0,IF(BC22<>0,BC22,MAX($D$22:BC22)+1))","v":0},{"$f":"IF(BE21=FALSE,0,IF(BD22<>0,BD22,MAX($D$22:BD22)+1))","v":0},{"$f":"IF(BF21=FALSE,0,IF(BE22<>0,BE22,MAX($D$22:BE22)+1))","v":0},{"$f":"IF(BG21=FALSE,0,IF(BF22<>0,BF22,MAX($D$22:BF22)+1))","v":0},{"$f":"IF(BH21=FALSE,0,IF(BG22<>0,BG22,MAX($D$22:BG22)+1))","v":0},{"$f":"IF(BI21=FALSE,0,IF(BH22<>0,BH22,MAX($D$22:BH22)+1))","v":0},{"$f":"IF(BJ21=FALSE,0,IF(BI22<>0,BI22,MAX($D$22:BI22)+1))","v":0},{"$f":"IF(BK21=FALSE,0,IF(BJ22<>0,BJ22,MAX($D$22:BJ22)+1))","v":0},{"$f":"IF(BL21=FALSE,0,IF(BK22<>0,BK22,MAX($D$22:BK22)+1))","v":0},{"$f":"IF(BM21=FALSE,0,IF(BL22<>0,BL22,MAX($D$22:BL22)+1))","v":0},{"$f":"IF(BN21=FALSE,0,IF(BM22<>0,BM22,MAX($D$22:BM22)+1))","v":0},{"$f":"IF(BO21=FALSE,0,IF(BN22<>0,BN22,MAX($D$22:BN22)+1))","v":0},{"$f":"IF(BP21=FALSE,0,IF(BO22<>0,BO22,MAX($D$22:BO22)+1))","v":0},{"$f":"IF(BQ21=FALSE,0,IF(BP22<>0,BP22,MAX($D$22:BP22)+1))","v":0},{"$f":"IF(BR21=FALSE,0,IF(BQ22<>0,BQ22,MAX($D$22:BQ22)+1))","v":0},{"$f":"IF(BS21=FALSE,0,IF(BR22<>0,BR22,MAX($D$22:BR22)+1))","v":0},{"$f":"IF(BT21=FALSE,0,IF(BS22<>0,BS22,MAX($D$22:BS22)+1))","v":0},{"$f":"IF(BU21=FALSE,0,IF(BT22<>0,BT22,MAX($D$22:BT22)+1))","v":0},{"$f":"IF(BV21=FALSE,0,IF(BU22<>0,BU22,MAX($D$22:BU22)+1))","v":0},{"$f":"IF(BW21=FALSE,0,IF(BV22<>0,BV22,MAX($D$22:BV22)+1))","v":0},{"$f":"IF(BX21=FALSE,0,IF(BW22<>0,BW22,MAX($D$22:BW22)+1))","v":0},{"$f":"IF(BY21=FALSE,0,IF(BX22<>0,BX22,MAX($D$22:BX22)+1))","v":0},{"$f":"IF(BZ21=FALSE,0,IF(BY22<>0,BY22,MAX($D$22:BY22)+1))","v":0},{"$f":"IF(CA21=FALSE,0,IF(BZ22<>0,BZ22,MAX($D$22:BZ22)+1))","v":0},{"$f":"IF(CB21=FALSE,0,IF(CA22<>0,CA22,MAX($D$22:CA22)+1))","v":0},{"$f":"IF(CC21=FALSE,0,IF(CB22<>0,CB22,MAX($D$22:CB22)+1))","v":0},{"$f":"IF(CD21=FALSE,0,IF(CC22<>0,CC22,MAX($D$22:CC22)+1))","v":0},{"$f":"IF(CE21=FALSE,0,IF(CD22<>0,CD22,MAX($D$22:CD22)+1))","v":0},{"$f":"IF(CF21=FALSE,0,IF(CE22<>0,CE22,MAX($D$22:CE22)+1))","v":0},{"$f":"IF(CG21=FALSE,0,IF(CF22<>0,CF22,MAX($D$22:CF22)+1))","v":0},{"$f":"IF(CH21=FALSE,0,IF(CG22<>0,CG22,MAX($D$22:CG22)+1))","v":0},{"$f":"IF(CI21=FALSE,0,IF(CH22<>0,CH22,MAX($D$22:CH22)+1))","v":0},{"$f":"IF(CJ21=FALSE,0,IF(CI22<>0,CI22,MAX($D$22:CI22)+1))","v":0},{"$f":"IF(CK21=FALSE,0,IF(CJ22<>0,CJ22,MAX($D$22:CJ22)+1))","v":0},{"$f":"IF(CL21=FALSE,0,IF(CK22<>0,CK22,MAX($D$22:CK22)+1))","v":0},{"$f":"IF(CM21=FALSE,0,IF(CL22<>0,CL22,MAX($D$22:CL22)+1))","v":0},{"$f":"IF(CN21=FALSE,0,IF(CM22<>0,CM22,MAX($D$22:CM22)+1))","v":0},{"$f":"IF(CO21=FALSE,0,IF(CN22<>0,CN22,MAX($D$22:CN22)+1))","v":0},{"$f":"IF(CP21=FALSE,0,IF(CO22<>0,CO22,MAX($D$22:CO22)+1))","v":0},{"$f":"IF(CQ21=FALSE,0,IF(CP22<>0,CP22,MAX($D$22:CP22)+1))","v":0},{"$f":"IF(CR21=FALSE,0,IF(CQ22<>0,CQ22,MAX($D$22:CQ22)+1))","v":0},{"$f":"IF(CS21=FALSE,0,IF(CR22<>0,CR22,MAX($D$22:CR22)+1))","v":0},{"$f":"IF(CT21=FALSE,0,IF(CS22<>0,CS22,MAX($D$22:CS22)+1))","v":0},{"$f":"IF(CU21=FALSE,0,IF(CT22<>0,CT22,MAX($D$22:CT22)+1))","v":0},{"$f":"IF(CV21=FALSE,0,IF(CU22<>0,CU22,MAX($D$22:CU22)+1))","v":0},{"$f":"IF(CW21=FALSE,0,IF(CV22<>0,CV22,MAX($D$22:CV22)+1))","v":0},{"$f":"IF(CX21=FALSE,0,IF(CW22<>0,CW22,MAX($D$22:CW22)+1))","v":0}]
[null,"Total upfront investment cost for given investment/refurb",null,null,null,null,{"$f":"IF(G21=TRUE,SUMIF($G$22:$CX$22,G22,$G$13:$CY$13),0)","v":0},{"$f":"IF(H21=TRUE,SUMIF($G$22:$CX$22,H22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W21=TRUE,SUMIF($G$22:$CX$22,W22,$G$13:$CY$13),0)","v":0},{"$f":"IF(X21=TRUE,SUMIF($G$22:$CX$22,X22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CJ21=TRUE,SUMIF($G$22:$CX$22,CJ22,$G$13:$CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WACC"]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),D20*1000)/1000,0)","v":0}]
[null,"Annualised payment - additional investment or refurbishments","£000s",0,0,0,{"$f":"IFERROR(IF(G15=FALSE,0,IF(G21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),G23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(H15=FALSE,0,IF(H21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),H23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(I15=FALSE,0,IF(I21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),I23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(J15=FALSE,0,IF(J21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),J23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(K15=FALSE,0,IF(K21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),K23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(L15=FALSE,0,IF(L21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),L23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(M15=FALSE,0,IF(M21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),M23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(N15=FALSE,0,IF(N21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),N23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(O15=FALSE,0,IF(O21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),O23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(P15=FALSE,0,IF(P21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),P23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Q15=FALSE,0,IF(Q21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),Q23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(R15=FALSE,0,IF(R21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),R23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(S15=FALSE,0,IF(S21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),S23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(T15=FALSE,0,IF(T21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),T23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(U15=FALSE,0,IF(U21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),U23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(V15=FALSE,0,IF(V21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),V23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(W15=FALSE,0,IF(W21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),W23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(X15=FALSE,0,IF(X21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),X23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Y15=FALSE,0,IF(Y21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),Y23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(Z15=FALSE,0,IF(Z21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),Z23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AA15=FALSE,0,IF(AA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AB15=FALSE,0,IF(AB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AC15=FALSE,0,IF(AC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AD15=FALSE,0,IF(AD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AE15=FALSE,0,IF(AE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AF15=FALSE,0,IF(AF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AG15=FALSE,0,IF(AG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AH15=FALSE,0,IF(AH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AI15=FALSE,0,IF(AI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AJ15=FALSE,0,IF(AJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AK15=FALSE,0,IF(AK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AL15=FALSE,0,IF(AL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AM15=FALSE,0,IF(AM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AN15=FALSE,0,IF(AN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AO15=FALSE,0,IF(AO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AP15=FALSE,0,IF(AP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AQ15=FALSE,0,IF(AQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AR15=FALSE,0,IF(AR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AS15=FALSE,0,IF(AS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AT15=FALSE,0,IF(AT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AU15=FALSE,0,IF(AU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AV15=FALSE,0,IF(AV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AW15=FALSE,0,IF(AW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AX15=FALSE,0,IF(AX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AY15=FALSE,0,IF(AY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(AZ15=FALSE,0,IF(AZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),AZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BA15=FALSE,0,IF(BA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BB15=FALSE,0,IF(BB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BC15=FALSE,0,IF(BC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BD15=FALSE,0,IF(BD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BE15=FALSE,0,IF(BE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BF15=FALSE,0,IF(BF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BG15=FALSE,0,IF(BG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BH15=FALSE,0,IF(BH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BI15=FALSE,0,IF(BI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BJ15=FALSE,0,IF(BJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BK15=FALSE,0,IF(BK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BL15=FALSE,0,IF(BL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BM15=FALSE,0,IF(BM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BN15=FALSE,0,IF(BN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BO15=FALSE,0,IF(BO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BP15=FALSE,0,IF(BP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BQ15=FALSE,0,IF(BQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BR15=FALSE,0,IF(BR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BS15=FALSE,0,IF(BS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BT15=FALSE,0,IF(BT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BU15=FALSE,0,IF(BU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BV15=FALSE,0,IF(BV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BW15=FALSE,0,IF(BW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BX15=FALSE,0,IF(BX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BY15=FALSE,0,IF(BY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BY23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(BZ15=FALSE,0,IF(BZ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),BZ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CA15=FALSE,0,IF(CA21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CA23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CB15=FALSE,0,IF(CB21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CB23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CC15=FALSE,0,IF(CC21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CC23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CD15=FALSE,0,IF(CD21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CD23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CE15=FALSE,0,IF(CE21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CE23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CF15=FALSE,0,IF(CF21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CF23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CG15=FALSE,0,IF(CG21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CG23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CH15=FALSE,0,IF(CH21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CH23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CI15=FALSE,0,IF(CI21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CI23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CJ15=FALSE,0,IF(CJ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CJ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CK15=FALSE,0,IF(CK21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CK23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CL15=FALSE,0,IF(CL21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CL23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CM15=FALSE,0,IF(CM21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CM23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CN15=FALSE,0,IF(CN21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CN23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CO15=FALSE,0,IF(CO21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CO23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CP15=FALSE,0,IF(CP21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CP23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CQ15=FALSE,0,IF(CQ21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CQ23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CR15=FALSE,0,IF(CR21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CR23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CS15=FALSE,0,IF(CS21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CS23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CT15=FALSE,0,IF(CT21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CT23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CU15=FALSE,0,IF(CU21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CU23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CV15=FALSE,0,IF(CV21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CV23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CW15=FALSE,0,IF(CW21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CW23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CX15=FALSE,0,IF(CX21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CX23*1000)/1000,0)),0)","v":0},{"$f":"IFERROR(IF(CY15=FALSE,0,IF(CY21=TRUE,-PMT('Data Input - General'!$G$16,SUM('Data Input - General'!$K$26:$K$28),CY23*1000)/1000,0)),0)","v":0}]
[null,"Cumulative annualised payment","£000s",0,0,0,{"$f":"IF(G27=0,F28,IF(F27=G27,F28,F28+G27))","v":0},{"$f":"IF(H27=0,G28,IF(G27=H27,G28,G28+H27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT27=0,BS28,IF(BS27=BT27,BS28,BS28+BT27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual value (taking into account installation year)","£000s",{"$f":"IF(D15=FALSE,0,IF(D28=0,$D$26,D28))","v":0},{"$f":"IF(E15=FALSE,0,IF(E28=0,$D$26,E28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ15=FALSE,0,IF(BQ28=0,$D$26,BQ28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted annual value","£000s",{"$f":"D29*D$7","v":0},{"$f":"E29*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ29*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Capital (finance)"]
[null,"Financing costs (when entered manually)","£000s",{"$f":"'Data Input - Option 5'!H39","v":0},{"$f":"'Data Input - Option 5'!I39","v":0},{"$f":"'Data Input - Option 5'!J39","v":0},{"$f":"'Data Input - Option 5'!K39","v":0},{"$f":"'Data Input - Option 5'!L39","v":0},{"$f":"'Data Input - Option 5'!M39","v":0},{"$f":"'Data Input - Option 5'!N39","v":0},{"$f":"'Data Input - Option 5'!O39","v":0},{"$f":"'Data Input - Option 5'!P39","v":0},{"$f":"'Data Input - Option 5'!Q39","v":0},{"$f":"'Data Input - Option 5'!R39","v":0},{"$f":"'Data Input - Option 5'!S39","v":0},{"$f":"'Data Input - Option 5'!T39","v":0},{"$f":"'Data Input - Option 5'!U39","v":0},{"$f":"'Data Input - Option 5'!V39","v":0},{"$f":"'Data Input - Option 5'!W39","v":0},{"$f":"'Data Input - Option 5'!X39","v":0},{"$f":"'Data Input - Option 5'!Y39","v":0},{"$f":"'Data Input - Option 5'!Z39","v":0},{"$f":"'Data Input - Option 5'!AA39","v":0},{"$f":"'Data Input - Option 5'!AB39","v":0},{"$f":"'Data Input - Option 5'!AC39","v":0},{"$f":"'Data Input - Option 5'!AD39","v":0},{"$f":"'Data Input - Option 5'!AE39","v":0},{"$f":"'Data Input - Option 5'!AF39","v":0},{"$f":"'Data Input - Option 5'!AG39","v":0},{"$f":"'Data Input - Option 5'!AH39","v":0},{"$f":"'Data Input - Option 5'!AI39","v":0},{"$f":"'Data Input - Option 5'!AJ39","v":0},{"$f":"'Data Input - Option 5'!AK39","v":0},{"$f":"'Data Input - Option 5'!AL39","v":0},{"$f":"'Data Input - Option 5'!AM39","v":0},{"$f":"'Data Input - Option 5'!AN39","v":0},{"$f":"'Data Input - Option 5'!AO39","v":0},{"$f":"'Data Input - Option 5'!AP39","v":0},{"$f":"'Data Input - Option 5'!AQ39","v":0},{"$f":"'Data Input - Option 5'!AR39","v":0},{"$f":"'Data Input - Option 5'!AS39","v":0},{"$f":"'Data Input - Option 5'!AT39","v":0},{"$f":"'Data Input - Option 5'!AU39","v":0},{"$f":"'Data Input - Option 5'!AV39","v":0},{"$f":"'Data Input - Option 5'!AW39","v":0},{"$f":"'Data Input - Option 5'!AX39","v":0},{"$f":"'Data Input - Option 5'!AY39","v":0},{"$f":"'Data Input - Option 5'!AZ39","v":0},{"$f":"'Data Input - Option 5'!BA39","v":0},{"$f":"'Data Input - Option 5'!BB39","v":0},{"$f":"'Data Input - Option 5'!BC39","v":0},{"$f":"'Data Input - Option 5'!BD39","v":0},{"$f":"'Data Input - Option 5'!BE39","v":0},{"$f":"'Data Input - Option 5'!BF39","v":0},{"$f":"'Data Input - Option 5'!BG39","v":0},{"$f":"'Data Input - Option 5'!BH39","v":0},{"$f":"'Data Input - Option 5'!BI39","v":0},{"$f":"'Data Input - Option 5'!BJ39","v":0},{"$f":"'Data Input - Option 5'!BK39","v":0},{"$f":"'Data Input - Option 5'!BL39","v":0},{"$f":"'Data Input - Option 5'!BM39","v":0},{"$f":"'Data Input - Option 5'!BN39","v":0},{"$f":"'Data Input - Option 5'!BO39","v":0},{"$f":"'Data Input - Option 5'!BP39","v":0},{"$f":"'Data Input - Option 5'!BQ39","v":0},{"$f":"'Data Input - Option 5'!BR39","v":0},{"$f":"'Data Input - Option 5'!BS39","v":0},{"$f":"'Data Input - Option 5'!BT39","v":0},{"$f":"'Data Input - Option 5'!BU39","v":0},{"$f":"'Data Input - Option 5'!BV39","v":0},{"$f":"'Data Input - Option 5'!BW39","v":0},{"$f":"'Data Input - Option 5'!BX39","v":0},{"$f":"'Data Input - Option 5'!BY39","v":0},{"$f":"'Data Input - Option 5'!BZ39","v":0},{"$f":"'Data Input - Option 5'!CA39","v":0},{"$f":"'Data Input - Option 5'!CB39","v":0},{"$f":"'Data Input - Option 5'!CC39","v":0},{"$f":"'Data Input - Option 5'!CD39","v":0},{"$f":"'Data Input - Option 5'!CE39","v":0},{"$f":"'Data Input - Option 5'!CF39","v":0},{"$f":"'Data Input - Option 5'!CG39","v":0},{"$f":"'Data Input - Option 5'!CH39","v":0},{"$f":"'Data Input - Option 5'!CI39","v":0},{"$f":"'Data Input - Option 5'!CJ39","v":0},{"$f":"'Data Input - Option 5'!CK39","v":0},{"$f":"'Data Input - Option 5'!CL39","v":0},{"$f":"'Data Input - Option 5'!CM39","v":0},{"$f":"'Data Input - Option 5'!CN39","v":0},{"$f":"'Data Input - Option 5'!CO39","v":0},{"$f":"'Data Input - Option 5'!CP39","v":0},{"$f":"'Data Input - Option 5'!CQ39","v":0},{"$f":"'Data Input - Option 5'!CR39","v":0},{"$f":"'Data Input - Option 5'!CS39","v":0},{"$f":"'Data Input - Option 5'!CT39","v":0},{"$f":"'Data Input - Option 5'!CU39","v":0},{"$f":"'Data Input - Option 5'!CV39","v":0},{"$f":"'Data Input - Option 5'!CW39","v":0},{"$f":"'Data Input - Option 5'!CX39","v":0},{"$f":"'Data Input - Option 5'!CY39","v":0},{"$f":"'Data Input - Option 5'!CZ39","v":0},{"$f":"'Data Input - Option 5'!DA39","v":0},{"$f":"'Data Input - Option 5'!DB39","v":0},{"$f":"'Data Input - Option 5'!DC39","v":0}]
[null,"Discounted financing","£000s",{"$f":"D33*D$7","v":0},{"$f":"E33*E$7","v":0},{"$f":"F33*F$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ33*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",D34+D13,D30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",E34+E13,E30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",F34+F13,F30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",G34+G13,G30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",H34+H13,H30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",I34+I13,I30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",J34+J13,J30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",K34+K13,K30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",L34+L13,L30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",M34+M13,M30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",N34+N13,N30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",O34+O13,O30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",P34+P13,P30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Q34+Q13,Q30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",R34+R13,R30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",S34+S13,S30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",T34+T13,T30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",U34+U13,U30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",V34+V13,V30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",W34+W13,W30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",X34+X13,X30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Y34+Y13,Y30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Z34+Z13,Z30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AA34+AA13,AA30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AB34+AB13,AB30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AC34+AC13,AC30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AD34+AD13,AD30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AE34+AE13,AE30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AF34+AF13,AF30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AG34+AG13,AG30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AH34+AH13,AH30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AI34+AI13,AI30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AJ34+AJ13,AJ30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AK34+AK13,AK30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AL34+AL13,AL30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AM34+AM13,AM30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AN34+AN13,AN30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AO34+AO13,AO30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AP34+AP13,AP30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AQ34+AQ13,AQ30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AR34+AR13,AR30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AS34+AS13,AS30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AT34+AT13,AT30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AU34+AU13,AU30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AV34+AV13,AV30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AW34+AW13,AW30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AX34+AX13,AX30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AY34+AY13,AY30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AZ34+AZ13,AZ30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BA34+BA13,BA30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BB34+BB13,BB30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BC34+BC13,BC30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BD34+BD13,BD30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BE34+BE13,BE30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BF34+BF13,BF30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BG34+BG13,BG30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BH34+BH13,BH30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BI34+BI13,BI30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BJ34+BJ13,BJ30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BK34+BK13,BK30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BL34+BL13,BL30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BM34+BM13,BM30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BN34+BN13,BN30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BO34+BO13,BO30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BP34+BP13,BP30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BQ34+BQ13,BQ30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BR34+BR13,BR30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BS34+BS13,BS30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BT34+BT13,BT30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BU34+BU13,BU30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BV34+BV13,BV30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BW34+BW13,BW30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BX34+BX13,BX30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BY34+BY13,BY30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BZ34+BZ13,BZ30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CA34+CA13,CA30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CB34+CB13,CB30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CC34+CC13,CC30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CD34+CD13,CD30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CE34+CE13,CE30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CF34+CF13,CF30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CG34+CG13,CG30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CH34+CH13,CH30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CI34+CI13,CI30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CJ34+CJ13,CJ30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CK34+CK13,CK30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CL34+CL13,CL30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CM34+CM13,CM30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CN34+CN13,CN30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CO34+CO13,CO30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CP34+CP13,CP30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CQ34+CQ13,CQ30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CR34+CR13,CR30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CS34+CS13,CS30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CT34+CT13,CT30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CU34+CU13,CU30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CV34+CV13,CV30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CW34+CW13,CW30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CX34+CX13,CX30)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CY34+CY13,CY30)","v":0}]
[]
[null,"Operating costs (non-energy, per annum)"]
[null,"Total Opex","£000s",{"$f":"'Data Input - Option 5'!H50","v":0},{"$f":"'Data Input - Option 5'!I50","v":0},{"$f":"'Data Input - Option 5'!J50","v":0},{"$f":"'Data Input - Option 5'!K50","v":0},{"$f":"'Data Input - Option 5'!L50","v":0},{"$f":"'Data Input - Option 5'!M50","v":0},{"$f":"'Data Input - Option 5'!N50","v":0},{"$f":"'Data Input - Option 5'!O50","v":0},{"$f":"'Data Input - Option 5'!P50","v":0},{"$f":"'Data Input - Option 5'!Q50","v":0},{"$f":"'Data Input - Option 5'!R50","v":0},{"$f":"'Data Input - Option 5'!S50","v":0},{"$f":"'Data Input - Option 5'!T50","v":0},{"$f":"'Data Input - Option 5'!U50","v":0},{"$f":"'Data Input - Option 5'!V50","v":0},{"$f":"'Data Input - Option 5'!W50","v":0},{"$f":"'Data Input - Option 5'!X50","v":0},{"$f":"'Data Input - Option 5'!Y50","v":0},{"$f":"'Data Input - Option 5'!Z50","v":0},{"$f":"'Data Input - Option 5'!AA50","v":0},{"$f":"'Data Input - Option 5'!AB50","v":0},{"$f":"'Data Input - Option 5'!AC50","v":0},{"$f":"'Data Input - Option 5'!AD50","v":0},{"$f":"'Data Input - Option 5'!AE50","v":0},{"$f":"'Data Input - Option 5'!AF50","v":0},{"$f":"'Data Input - Option 5'!AG50","v":0},{"$f":"'Data Input - Option 5'!AH50","v":0},{"$f":"'Data Input - Option 5'!AI50","v":0},{"$f":"'Data Input - Option 5'!AJ50","v":0},{"$f":"'Data Input - Option 5'!AK50","v":0},{"$f":"'Data Input - Option 5'!AL50","v":0},{"$f":"'Data Input - Option 5'!AM50","v":0},{"$f":"'Data Input - Option 5'!AN50","v":0},{"$f":"'Data Input - Option 5'!AO50","v":0},{"$f":"'Data Input - Option 5'!AP50","v":0},{"$f":"'Data Input - Option 5'!AQ50","v":0},{"$f":"'Data Input - Option 5'!AR50","v":0},{"$f":"'Data Input - Option 5'!AS50","v":0},{"$f":"'Data Input - Option 5'!AT50","v":0},{"$f":"'Data Input - Option 5'!AU50","v":0},{"$f":"'Data Input - Option 5'!AV50","v":0},{"$f":"'Data Input - Option 5'!AW50","v":0},{"$f":"'Data Input - Option 5'!AX50","v":0},{"$f":"'Data Input - Option 5'!AY50","v":0},{"$f":"'Data Input - Option 5'!AZ50","v":0},{"$f":"'Data Input - Option 5'!BA50","v":0},{"$f":"'Data Input - Option 5'!BB50","v":0},{"$f":"'Data Input - Option 5'!BC50","v":0},{"$f":"'Data Input - Option 5'!BD50","v":0},{"$f":"'Data Input - Option 5'!BE50","v":0},{"$f":"'Data Input - Option 5'!BF50","v":0},{"$f":"'Data Input - Option 5'!BG50","v":0},{"$f":"'Data Input - Option 5'!BH50","v":0},{"$f":"'Data Input - Option 5'!BI50","v":0},{"$f":"'Data Input - Option 5'!BJ50","v":0},{"$f":"'Data Input - Option 5'!BK50","v":0},{"$f":"'Data Input - Option 5'!BL50","v":0},{"$f":"'Data Input - Option 5'!BM50","v":0},{"$f":"'Data Input - Option 5'!BN50","v":0},{"$f":"'Data Input - Option 5'!BO50","v":0},{"$f":"'Data Input - Option 5'!BP50","v":0},{"$f":"'Data Input - Option 5'!BQ50","v":0},{"$f":"'Data Input - Option 5'!BR50","v":0},{"$f":"'Data Input - Option 5'!BS50","v":0},{"$f":"'Data Input - Option 5'!BT50","v":0},{"$f":"'Data Input - Option 5'!BU50","v":0},{"$f":"'Data Input - Option 5'!BV50","v":0},{"$f":"'Data Input - Option 5'!BW50","v":0},{"$f":"'Data Input - Option 5'!BX50","v":0},{"$f":"'Data Input - Option 5'!BY50","v":0},{"$f":"'Data Input - Option 5'!BZ50","v":0},{"$f":"'Data Input - Option 5'!CA50","v":0},{"$f":"'Data Input - Option 5'!CB50","v":0},{"$f":"'Data Input - Option 5'!CC50","v":0},{"$f":"'Data Input - Option 5'!CD50","v":0},{"$f":"'Data Input - Option 5'!CE50","v":0},{"$f":"'Data Input - Option 5'!CF50","v":0},{"$f":"'Data Input - Option 5'!CG50","v":0},{"$f":"'Data Input - Option 5'!CH50","v":0},{"$f":"'Data Input - Option 5'!CI50","v":0},{"$f":"'Data Input - Option 5'!CJ50","v":0},{"$f":"'Data Input - Option 5'!CK50","v":0},{"$f":"'Data Input - Option 5'!CL50","v":0},{"$f":"'Data Input - Option 5'!CM50","v":0},{"$f":"'Data Input - Option 5'!CN50","v":0},{"$f":"'Data Input - Option 5'!CO50","v":0},{"$f":"'Data Input - Option 5'!CP50","v":0},{"$f":"'Data Input - Option 5'!CQ50","v":0},{"$f":"'Data Input - Option 5'!CR50","v":0},{"$f":"'Data Input - Option 5'!CS50","v":0},{"$f":"'Data Input - Option 5'!CT50","v":0},{"$f":"'Data Input - Option 5'!CU50","v":0},{"$f":"'Data Input - Option 5'!CV50","v":0},{"$f":"'Data Input - Option 5'!CW50","v":0},{"$f":"'Data Input - Option 5'!CX50","v":0},{"$f":"'Data Input - Option 5'!CY50","v":0},{"$f":"'Data Input - Option 5'!CZ50","v":0},{"$f":"'Data Input - Option 5'!DA50","v":0},{"$f":"'Data Input - Option 5'!DB50","v":0},{"$f":"'Data Input - Option 5'!DC50","v":0}]
[null,"Discounted total opex","£000s",{"$f":"D39*D$7","v":0},{"$f":"E39*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ39*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Waste output (annual amount generated"]
[null,"Total","£000s",{"$f":"'Data Input - Option 5'!H79","v":0},{"$f":"'Data Input - Option 5'!I79","v":0},{"$f":"'Data Input - Option 5'!J79","v":0},{"$f":"'Data Input - Option 5'!K79","v":0},{"$f":"'Data Input - Option 5'!L79","v":0},{"$f":"'Data Input - Option 5'!M79","v":0},{"$f":"'Data Input - Option 5'!N79","v":0},{"$f":"'Data Input - Option 5'!O79","v":0},{"$f":"'Data Input - Option 5'!P79","v":0},{"$f":"'Data Input - Option 5'!Q79","v":0},{"$f":"'Data Input - Option 5'!R79","v":0},{"$f":"'Data Input - Option 5'!S79","v":0},{"$f":"'Data Input - Option 5'!T79","v":0},{"$f":"'Data Input - Option 5'!U79","v":0},{"$f":"'Data Input - Option 5'!V79","v":0},{"$f":"'Data Input - Option 5'!W79","v":0},{"$f":"'Data Input - Option 5'!X79","v":0},{"$f":"'Data Input - Option 5'!Y79","v":0},{"$f":"'Data Input - Option 5'!Z79","v":0},{"$f":"'Data Input - Option 5'!AA79","v":0},{"$f":"'Data Input - Option 5'!AB79","v":0},{"$f":"'Data Input - Option 5'!AC79","v":0},{"$f":"'Data Input - Option 5'!AD79","v":0},{"$f":"'Data Input - Option 5'!AE79","v":0},{"$f":"'Data Input - Option 5'!AF79","v":0},{"$f":"'Data Input - Option 5'!AG79","v":0},{"$f":"'Data Input - Option 5'!AH79","v":0},{"$f":"'Data Input - Option 5'!AI79","v":0},{"$f":"'Data Input - Option 5'!AJ79","v":0},{"$f":"'Data Input - Option 5'!AK79","v":0},{"$f":"'Data Input - Option 5'!AL79","v":0},{"$f":"'Data Input - Option 5'!AM79","v":0},{"$f":"'Data Input - Option 5'!AN79","v":0},{"$f":"'Data Input - Option 5'!AO79","v":0},{"$f":"'Data Input - Option 5'!AP79","v":0},{"$f":"'Data Input - Option 5'!AQ79","v":0},{"$f":"'Data Input - Option 5'!AR79","v":0},{"$f":"'Data Input - Option 5'!AS79","v":0},{"$f":"'Data Input - Option 5'!AT79","v":0},{"$f":"'Data Input - Option 5'!AU79","v":0},{"$f":"'Data Input - Option 5'!AV79","v":0},{"$f":"'Data Input - Option 5'!AW79","v":0},{"$f":"'Data Input - Option 5'!AX79","v":0},{"$f":"'Data Input - Option 5'!AY79","v":0},{"$f":"'Data Input - Option 5'!AZ79","v":0},{"$f":"'Data Input - Option 5'!BA79","v":0},{"$f":"'Data Input - Option 5'!BB79","v":0},{"$f":"'Data Input - Option 5'!BC79","v":0},{"$f":"'Data Input - Option 5'!BD79","v":0},{"$f":"'Data Input - Option 5'!BE79","v":0},{"$f":"'Data Input - Option 5'!BF79","v":0},{"$f":"'Data Input - Option 5'!BG79","v":0},{"$f":"'Data Input - Option 5'!BH79","v":0},{"$f":"'Data Input - Option 5'!BI79","v":0},{"$f":"'Data Input - Option 5'!BJ79","v":0},{"$f":"'Data Input - Option 5'!BK79","v":0},{"$f":"'Data Input - Option 5'!BL79","v":0},{"$f":"'Data Input - Option 5'!BM79","v":0},{"$f":"'Data Input - Option 5'!BN79","v":0},{"$f":"'Data Input - Option 5'!BO79","v":0},{"$f":"'Data Input - Option 5'!BP79","v":0},{"$f":"'Data Input - Option 5'!BQ79","v":0},{"$f":"'Data Input - Option 5'!BR79","v":0},{"$f":"'Data Input - Option 5'!BS79","v":0},{"$f":"'Data Input - Option 5'!BT79","v":0},{"$f":"'Data Input - Option 5'!BU79","v":0},{"$f":"'Data Input - Option 5'!BV79","v":0},{"$f":"'Data Input - Option 5'!BW79","v":0},{"$f":"'Data Input - Option 5'!BX79","v":0},{"$f":"'Data Input - Option 5'!BY79","v":0},{"$f":"'Data Input - Option 5'!BZ79","v":0},{"$f":"'Data Input - Option 5'!CA79","v":0},{"$f":"'Data Input - Option 5'!CB79","v":0},{"$f":"'Data Input - Option 5'!CC79","v":0},{"$f":"'Data Input - Option 5'!CD79","v":0},{"$f":"'Data Input - Option 5'!CE79","v":0},{"$f":"'Data Input - Option 5'!CF79","v":0},{"$f":"'Data Input - Option 5'!CG79","v":0},{"$f":"'Data Input - Option 5'!CH79","v":0},{"$f":"'Data Input - Option 5'!CI79","v":0},{"$f":"'Data Input - Option 5'!CJ79","v":0},{"$f":"'Data Input - Option 5'!CK79","v":0},{"$f":"'Data Input - Option 5'!CL79","v":0},{"$f":"'Data Input - Option 5'!CM79","v":0},{"$f":"'Data Input - Option 5'!CN79","v":0},{"$f":"'Data Input - Option 5'!CO79","v":0},{"$f":"'Data Input - Option 5'!CP79","v":0},{"$f":"'Data Input - Option 5'!CQ79","v":0},{"$f":"'Data Input - Option 5'!CR79","v":0},{"$f":"'Data Input - Option 5'!CS79","v":0},{"$f":"'Data Input - Option 5'!CT79","v":0},{"$f":"'Data Input - Option 5'!CU79","v":0},{"$f":"'Data Input - Option 5'!CV79","v":0},{"$f":"'Data Input - Option 5'!CW79","v":0},{"$f":"'Data Input - Option 5'!CX79","v":0},{"$f":"'Data Input - Option 5'!CY79","v":0},{"$f":"'Data Input - Option 5'!CZ79","v":0},{"$f":"'Data Input - Option 5'!DA79","v":0},{"$f":"'Data Input - Option 5'!DB79","v":0},{"$f":"'Data Input - Option 5'!DC79","v":0}]
[null,"Discounted total waste cost","£000s",{"$f":"D43*D$7","v":0},{"$f":"E43*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ43*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Consumption"]
[null,"Total","£000s",{"$f":"'Data Input - Option 5'!H100","v":0},{"$f":"'Data Input - Option 5'!I100","v":0},{"$f":"'Data Input - Option 5'!J100","v":0},{"$f":"'Data Input - Option 5'!K100","v":0},{"$f":"'Data Input - Option 5'!L100","v":0},{"$f":"'Data Input - Option 5'!M100","v":0},{"$f":"'Data Input - Option 5'!N100","v":0},{"$f":"'Data Input - Option 5'!O100","v":0},{"$f":"'Data Input - Option 5'!P100","v":0},{"$f":"'Data Input - Option 5'!Q100","v":0},{"$f":"'Data Input - Option 5'!R100","v":0},{"$f":"'Data Input - Option 5'!S100","v":0},{"$f":"'Data Input - Option 5'!T100","v":0},{"$f":"'Data Input - Option 5'!U100","v":0},{"$f":"'Data Input - Option 5'!V100","v":0},{"$f":"'Data Input - Option 5'!W100","v":0},{"$f":"'Data Input - Option 5'!X100","v":0},{"$f":"'Data Input - Option 5'!Y100","v":0},{"$f":"'Data Input - Option 5'!Z100","v":0},{"$f":"'Data Input - Option 5'!AA100","v":0},{"$f":"'Data Input - Option 5'!AB100","v":0},{"$f":"'Data Input - Option 5'!AC100","v":0},{"$f":"'Data Input - Option 5'!AD100","v":0},{"$f":"'Data Input - Option 5'!AE100","v":0},{"$f":"'Data Input - Option 5'!AF100","v":0},{"$f":"'Data Input - Option 5'!AG100","v":0},{"$f":"'Data Input - Option 5'!AH100","v":69.881552728668609},{"$f":"'Data Input - Option 5'!AI100","v":0},{"$f":"'Data Input - Option 5'!AJ100","v":0},{"$f":"'Data Input - Option 5'!AK100","v":0},{"$f":"'Data Input - Option 5'!AL100","v":0},{"$f":"'Data Input - Option 5'!AM100","v":0},{"$f":"'Data Input - Option 5'!AN100","v":0},{"$f":"'Data Input - Option 5'!AO100","v":0},{"$f":"'Data Input - Option 5'!AP100","v":0},{"$f":"'Data Input - Option 5'!AQ100","v":0},{"$f":"'Data Input - Option 5'!AR100","v":0},{"$f":"'Data Input - Option 5'!AS100","v":0},{"$f":"'Data Input - Option 5'!AT100","v":0},{"$f":"'Data Input - Option 5'!AU100","v":0},{"$f":"'Data Input - Option 5'!AV100","v":0},{"$f":"'Data Input - Option 5'!AW100","v":0},{"$f":"'Data Input - Option 5'!AX100","v":0},{"$f":"'Data Input - Option 5'!AY100","v":0},{"$f":"'Data Input - Option 5'!AZ100","v":0},{"$f":"'Data Input - Option 5'!BA100","v":0},{"$f":"'Data Input - Option 5'!BB100","v":0},{"$f":"'Data Input - Option 5'!BC100","v":0},{"$f":"'Data Input - Option 5'!BD100","v":0},{"$f":"'Data Input - Option 5'!BE100","v":0},{"$f":"'Data Input - Option 5'!BF100","v":0},{"$f":"'Data Input - Option 5'!BG100","v":0},{"$f":"'Data Input - Option 5'!BH100","v":0},{"$f":"'Data Input - Option 5'!BI100","v":0},{"$f":"'Data Input - Option 5'!BJ100","v":0},{"$f":"'Data Input - Option 5'!BK100","v":0},{"$f":"'Data Input - Option 5'!BL100","v":0},{"$f":"'Data Input - Option 5'!BM100","v":0},{"$f":"'Data Input - Option 5'!BN100","v":0},{"$f":"'Data Input - Option 5'!BO100","v":0},{"$f":"'Data Input - Option 5'!BP100","v":0},{"$f":"'Data Input - Option 5'!BQ100","v":0},{"$f":"'Data Input - Option 5'!BR100","v":0},{"$f":"'Data Input - Option 5'!BS100","v":0},{"$f":"'Data Input - Option 5'!BT100","v":0},{"$f":"'Data Input - Option 5'!BU100","v":0},{"$f":"'Data Input - Option 5'!BV100","v":0},{"$f":"'Data Input - Option 5'!BW100","v":0},{"$f":"'Data Input - Option 5'!BX100","v":0},{"$f":"'Data Input - Option 5'!BY100","v":0},{"$f":"'Data Input - Option 5'!BZ100","v":0},{"$f":"'Data Input - Option 5'!CA100","v":0},{"$f":"'Data Input - Option 5'!CB100","v":0},{"$f":"'Data Input - Option 5'!CC100","v":0},{"$f":"'Data Input - Option 5'!CD100","v":0},{"$f":"'Data Input - Option 5'!CE100","v":0},{"$f":"'Data Input - Option 5'!CF100","v":0},{"$f":"'Data Input - Option 5'!CG100","v":0},{"$f":"'Data Input - Option 5'!CH100","v":0},{"$f":"'Data Input - Option 5'!CI100","v":0},{"$f":"'Data Input - Option 5'!CJ100","v":0},{"$f":"'Data Input - Option 5'!CK100","v":0},{"$f":"'Data Input - Option 5'!CL100","v":0},{"$f":"'Data Input - Option 5'!CM100","v":0},{"$f":"'Data Input - Option 5'!CN100","v":0},{"$f":"'Data Input - Option 5'!CO100","v":0},{"$f":"'Data Input - Option 5'!CP100","v":0},{"$f":"'Data Input - Option 5'!CQ100","v":0},{"$f":"'Data Input - Option 5'!CR100","v":0},{"$f":"'Data Input - Option 5'!CS100","v":0},{"$f":"'Data Input - Option 5'!CT100","v":0},{"$f":"'Data Input - Option 5'!CU100","v":0},{"$f":"'Data Input - Option 5'!CV100","v":0},{"$f":"'Data Input - Option 5'!CW100","v":0},{"$f":"'Data Input - Option 5'!CX100","v":0},{"$f":"'Data Input - Option 5'!CY100","v":0},{"$f":"'Data Input - Option 5'!CZ100","v":0},{"$f":"'Data Input - Option 5'!DA100","v":0},{"$f":"'Data Input - Option 5'!DB100","v":0},{"$f":"'Data Input - Option 5'!DC100","v":0}]
[null,"Discounted energy consumption","£000s",{"$f":"D47*D$7","v":0},{"$f":"E47*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.570211248935358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ47*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Excluding those for which DECC prices used","£000s",{"$f":"('Data Input - Option 5'!H100-SUM('Data Input - Option 5'!H92:H97))*Calc_Option5!D$7","v":0},{"$f":"('Data Input - Option 5'!I100-SUM('Data Input - Option 5'!I92:I97))*Calc_Option5!E$7","v":0},{"$f":"('Data Input - Option 5'!J100-SUM('Data Input - Option 5'!J92:J97))*Calc_Option5!F$7","v":0},{"$f":"('Data Input - Option 5'!K100-SUM('Data Input - Option 5'!K92:K97))*Calc_Option5!G$7","v":0},{"$f":"('Data Input - Option 5'!L100-SUM('Data Input - Option 5'!L92:L97))*Calc_Option5!H$7","v":0},{"$f":"('Data Input - Option 5'!M100-SUM('Data Input - Option 5'!M92:M97))*Calc_Option5!I$7","v":0},{"$f":"('Data Input - Option 5'!N100-SUM('Data Input - Option 5'!N92:N97))*Calc_Option5!J$7","v":0},{"$f":"('Data Input - Option 5'!O100-SUM('Data Input - Option 5'!O92:O97))*Calc_Option5!K$7","v":0},{"$f":"('Data Input - Option 5'!P100-SUM('Data Input - Option 5'!P92:P97))*Calc_Option5!L$7","v":0},{"$f":"('Data Input - Option 5'!Q100-SUM('Data Input - Option 5'!Q92:Q97))*Calc_Option5!M$7","v":0},{"$f":"('Data Input - Option 5'!R100-SUM('Data Input - Option 5'!R92:R97))*Calc_Option5!N$7","v":0},{"$f":"('Data Input - Option 5'!S100-SUM('Data Input - Option 5'!S92:S97))*Calc_Option5!O$7","v":0},{"$f":"('Data Input - Option 5'!T100-SUM('Data Input - Option 5'!T92:T97))*Calc_Option5!P$7","v":0},{"$f":"('Data Input - Option 5'!U100-SUM('Data Input - Option 5'!U92:U97))*Calc_Option5!Q$7","v":0},{"$f":"('Data Input - Option 5'!V100-SUM('Data Input - Option 5'!V92:V97))*Calc_Option5!R$7","v":0},{"$f":"('Data Input - Option 5'!W100-SUM('Data Input - Option 5'!W92:W97))*Calc_Option5!S$7","v":0},{"$f":"('Data Input - Option 5'!X100-SUM('Data Input - Option 5'!X92:X97))*Calc_Option5!T$7","v":0},{"$f":"('Data Input - Option 5'!Y100-SUM('Data Input - Option 5'!Y92:Y97))*Calc_Option5!U$7","v":0},{"$f":"('Data Input - Option 5'!Z100-SUM('Data Input - Option 5'!Z92:Z97))*Calc_Option5!V$7","v":0},{"$f":"('Data Input - Option 5'!AA100-SUM('Data Input - Option 5'!AA92:AA97))*Calc_Option5!W$7","v":0},{"$f":"('Data Input - Option 5'!AB100-SUM('Data Input - Option 5'!AB92:AB97))*Calc_Option5!X$7","v":0},{"$f":"('Data Input - Option 5'!AC100-SUM('Data Input - Option 5'!AC92:AC97))*Calc_Option5!Y$7","v":0},{"$f":"('Data Input - Option 5'!AD100-SUM('Data Input - Option 5'!AD92:AD97))*Calc_Option5!Z$7","v":0},{"$f":"('Data Input - Option 5'!AE100-SUM('Data Input - Option 5'!AE92:AE97))*Calc_Option5!AA$7","v":0},{"$f":"('Data Input - Option 5'!AF100-SUM('Data Input - Option 5'!AF92:AF97))*Calc_Option5!AB$7","v":0},{"$f":"('Data Input - Option 5'!AG100-SUM('Data Input - Option 5'!AG92:AG97))*Calc_Option5!AC$7","v":0},{"$f":"('Data Input - Option 5'!AH100-SUM('Data Input - Option 5'!AH92:AH97))*Calc_Option5!AD$7","v":0},{"$f":"('Data Input - Option 5'!AI100-SUM('Data Input - Option 5'!AI92:AI97))*Calc_Option5!AE$7","v":0},{"$f":"('Data Input - Option 5'!AJ100-SUM('Data Input - Option 5'!AJ92:AJ97))*Calc_Option5!AF$7","v":0},{"$f":"('Data Input - Option 5'!AK100-SUM('Data Input - Option 5'!AK92:AK97))*Calc_Option5!AG$7","v":0},{"$f":"('Data Input - Option 5'!AL100-SUM('Data Input - Option 5'!AL92:AL97))*Calc_Option5!AH$7","v":0},{"$f":"('Data Input - Option 5'!AM100-SUM('Data Input - Option 5'!AM92:AM97))*Calc_Option5!AI$7","v":0},{"$f":"('Data Input - Option 5'!AN100-SUM('Data Input - Option 5'!AN92:AN97))*Calc_Option5!AJ$7","v":0},{"$f":"('Data Input - Option 5'!AO100-SUM('Data Input - Option 5'!AO92:AO97))*Calc_Option5!AK$7","v":0},{"$f":"('Data Input - Option 5'!AP100-SUM('Data Input - Option 5'!AP92:AP97))*Calc_Option5!AL$7","v":0},{"$f":"('Data Input - Option 5'!AQ100-SUM('Data Input - Option 5'!AQ92:AQ97))*Calc_Option5!AM$7","v":0},{"$f":"('Data Input - Option 5'!AR100-SUM('Data Input - Option 5'!AR92:AR97))*Calc_Option5!AN$7","v":0},{"$f":"('Data Input - Option 5'!AS100-SUM('Data Input - Option 5'!AS92:AS97))*Calc_Option5!AO$7","v":0},{"$f":"('Data Input - Option 5'!AT100-SUM('Data Input - Option 5'!AT92:AT97))*Calc_Option5!AP$7","v":0},{"$f":"('Data Input - Option 5'!AU100-SUM('Data Input - Option 5'!AU92:AU97))*Calc_Option5!AQ$7","v":0},{"$f":"('Data Input - Option 5'!AV100-SUM('Data Input - Option 5'!AV92:AV97))*Calc_Option5!AR$7","v":0},{"$f":"('Data Input - Option 5'!AW100-SUM('Data Input - Option 5'!AW92:AW97))*Calc_Option5!AS$7","v":0},{"$f":"('Data Input - Option 5'!AX100-SUM('Data Input - Option 5'!AX92:AX97))*Calc_Option5!AT$7","v":0},{"$f":"('Data Input - Option 5'!AY100-SUM('Data Input - Option 5'!AY92:AY97))*Calc_Option5!AU$7","v":0},{"$f":"('Data Input - Option 5'!AZ100-SUM('Data Input - Option 5'!AZ92:AZ97))*Calc_Option5!AV$7","v":0},{"$f":"('Data Input - Option 5'!BA100-SUM('Data Input - Option 5'!BA92:BA97))*Calc_Option5!AW$7","v":0},{"$f":"('Data Input - Option 5'!BB100-SUM('Data Input - Option 5'!BB92:BB97))*Calc_Option5!AX$7","v":0},{"$f":"('Data Input - Option 5'!BC100-SUM('Data Input - Option 5'!BC92:BC97))*Calc_Option5!AY$7","v":0},{"$f":"('Data Input - Option 5'!BD100-SUM('Data Input - Option 5'!BD92:BD97))*Calc_Option5!AZ$7","v":0},{"$f":"('Data Input - Option 5'!BE100-SUM('Data Input - Option 5'!BE92:BE97))*Calc_Option5!BA$7","v":0},{"$f":"('Data Input - Option 5'!BF100-SUM('Data Input - Option 5'!BF92:BF97))*Calc_Option5!BB$7","v":0},{"$f":"('Data Input - Option 5'!BG100-SUM('Data Input - Option 5'!BG92:BG97))*Calc_Option5!BC$7","v":0},{"$f":"('Data Input - Option 5'!BH100-SUM('Data Input - Option 5'!BH92:BH97))*Calc_Option5!BD$7","v":0},{"$f":"('Data Input - Option 5'!BI100-SUM('Data Input - Option 5'!BI92:BI97))*Calc_Option5!BE$7","v":0},{"$f":"('Data Input - Option 5'!BJ100-SUM('Data Input - Option 5'!BJ92:BJ97))*Calc_Option5!BF$7","v":0},{"$f":"('Data Input - Option 5'!BK100-SUM('Data Input - Option 5'!BK92:BK97))*Calc_Option5!BG$7","v":0},{"$f":"('Data Input - Option 5'!BL100-SUM('Data Input - Option 5'!BL92:BL97))*Calc_Option5!BH$7","v":0},{"$f":"('Data Input - Option 5'!BM100-SUM('Data Input - Option 5'!BM92:BM97))*Calc_Option5!BI$7","v":0},{"$f":"('Data Input - Option 5'!BN100-SUM('Data Input - Option 5'!BN92:BN97))*Calc_Option5!BJ$7","v":0},{"$f":"('Data Input - Option 5'!BO100-SUM('Data Input - Option 5'!BO92:BO97))*Calc_Option5!BK$7","v":0},{"$f":"('Data Input - Option 5'!BP100-SUM('Data Input - Option 5'!BP92:BP97))*Calc_Option5!BL$7","v":0},{"$f":"('Data Input - Option 5'!BQ100-SUM('Data Input - Option 5'!BQ92:BQ97))*Calc_Option5!BM$7","v":0},{"$f":"('Data Input - Option 5'!BR100-SUM('Data Input - Option 5'!BR92:BR97))*Calc_Option5!BN$7","v":0},{"$f":"('Data Input - Option 5'!BS100-SUM('Data Input - Option 5'!BS92:BS97))*Calc_Option5!BO$7","v":0},{"$f":"('Data Input - Option 5'!BT100-SUM('Data Input - Option 5'!BT92:BT97))*Calc_Option5!BP$7","v":0},{"$f":"('Data Input - Option 5'!BU100-SUM('Data Input - Option 5'!BU92:BU97))*Calc_Option5!BQ$7","v":0},{"$f":"('Data Input - Option 5'!BV100-SUM('Data Input - Option 5'!BV92:BV97))*Calc_Option5!BR$7","v":0},{"$f":"('Data Input - Option 5'!BW100-SUM('Data Input - Option 5'!BW92:BW97))*Calc_Option5!BS$7","v":0},{"$f":"('Data Input - Option 5'!BX100-SUM('Data Input - Option 5'!BX92:BX97))*Calc_Option5!BT$7","v":0},{"$f":"('Data Input - Option 5'!BY100-SUM('Data Input - Option 5'!BY92:BY97))*Calc_Option5!BU$7","v":0},{"$f":"('Data Input - Option 5'!BZ100-SUM('Data Input - Option 5'!BZ92:BZ97))*Calc_Option5!BV$7","v":0},{"$f":"('Data Input - Option 5'!CA100-SUM('Data Input - Option 5'!CA92:CA97))*Calc_Option5!BW$7","v":0},{"$f":"('Data Input - Option 5'!CB100-SUM('Data Input - Option 5'!CB92:CB97))*Calc_Option5!BX$7","v":0},{"$f":"('Data Input - Option 5'!CC100-SUM('Data Input - Option 5'!CC92:CC97))*Calc_Option5!BY$7","v":0},{"$f":"('Data Input - Option 5'!CD100-SUM('Data Input - Option 5'!CD92:CD97))*Calc_Option5!BZ$7","v":0},{"$f":"('Data Input - Option 5'!CE100-SUM('Data Input - Option 5'!CE92:CE97))*Calc_Option5!CA$7","v":0},{"$f":"('Data Input - Option 5'!CF100-SUM('Data Input - Option 5'!CF92:CF97))*Calc_Option5!CB$7","v":0},{"$f":"('Data Input - Option 5'!CG100-SUM('Data Input - Option 5'!CG92:CG97))*Calc_Option5!CC$7","v":0},{"$f":"('Data Input - Option 5'!CH100-SUM('Data Input - Option 5'!CH92:CH97))*Calc_Option5!CD$7","v":0},{"$f":"('Data Input - Option 5'!CI100-SUM('Data Input - Option 5'!CI92:CI97))*Calc_Option5!CE$7","v":0},{"$f":"('Data Input - Option 5'!CJ100-SUM('Data Input - Option 5'!CJ92:CJ97))*Calc_Option5!CF$7","v":0},{"$f":"('Data Input - Option 5'!CK100-SUM('Data Input - Option 5'!CK92:CK97))*Calc_Option5!CG$7","v":0},{"$f":"('Data Input - Option 5'!CL100-SUM('Data Input - Option 5'!CL92:CL97))*Calc_Option5!CH$7","v":0},{"$f":"('Data Input - Option 5'!CM100-SUM('Data Input - Option 5'!CM92:CM97))*Calc_Option5!CI$7","v":0},{"$f":"('Data Input - Option 5'!CN100-SUM('Data Input - Option 5'!CN92:CN97))*Calc_Option5!CJ$7","v":0},{"$f":"('Data Input - Option 5'!CO100-SUM('Data Input - Option 5'!CO92:CO97))*Calc_Option5!CK$7","v":0},{"$f":"('Data Input - Option 5'!CP100-SUM('Data Input - Option 5'!CP92:CP97))*Calc_Option5!CL$7","v":0},{"$f":"('Data Input - Option 5'!CQ100-SUM('Data Input - Option 5'!CQ92:CQ97))*Calc_Option5!CM$7","v":0},{"$f":"('Data Input - Option 5'!CR100-SUM('Data Input - Option 5'!CR92:CR97))*Calc_Option5!CN$7","v":0},{"$f":"('Data Input - Option 5'!CS100-SUM('Data Input - Option 5'!CS92:CS97))*Calc_Option5!CO$7","v":0},{"$f":"('Data Input - Option 5'!CT100-SUM('Data Input - Option 5'!CT92:CT97))*Calc_Option5!CP$7","v":0},{"$f":"('Data Input - Option 5'!CU100-SUM('Data Input - Option 5'!CU92:CU97))*Calc_Option5!CQ$7","v":0},{"$f":"('Data Input - Option 5'!CV100-SUM('Data Input - Option 5'!CV92:CV97))*Calc_Option5!CR$7","v":0},{"$f":"('Data Input - Option 5'!CW100-SUM('Data Input - Option 5'!CW92:CW97))*Calc_Option5!CS$7","v":0},{"$f":"('Data Input - Option 5'!CX100-SUM('Data Input - Option 5'!CX92:CX97))*Calc_Option5!CT$7","v":0},{"$f":"('Data Input - Option 5'!CY100-SUM('Data Input - Option 5'!CY92:CY97))*Calc_Option5!CU$7","v":0},{"$f":"('Data Input - Option 5'!CZ100-SUM('Data Input - Option 5'!CZ92:CZ97))*Calc_Option5!CV$7","v":0},{"$f":"('Data Input - Option 5'!DA100-SUM('Data Input - Option 5'!DA92:DA97))*Calc_Option5!CW$7","v":0},{"$f":"('Data Input - Option 5'!DB100-SUM('Data Input - Option 5'!DB92:DB97))*Calc_Option5!CX$7","v":0},{"$f":"('Data Input - Option 5'!DC100-SUM('Data Input - Option 5'!DC92:DC97))*Calc_Option5!CY$7","v":0}]
[]
[null,"Environmental impacts"]
[null,"Air pollutant emissions"]
[null,{"$f":"'Data Input - Option 5'!D105","v":0},"Tonnes pa",{"$f":"'Data Input - Option 5'!H105","v":0},{"$f":"'Data Input - Option 5'!I105","v":0},{"$f":"'Data Input - Option 5'!J105","v":0},{"$f":"'Data Input - Option 5'!K105","v":0},{"$f":"'Data Input - Option 5'!L105","v":0},{"$f":"'Data Input - Option 5'!M105","v":0},{"$f":"'Data Input - Option 5'!N105","v":0},{"$f":"'Data Input - Option 5'!O105","v":0},{"$f":"'Data Input - Option 5'!P105","v":0},{"$f":"'Data Input - Option 5'!Q105","v":0},{"$f":"'Data Input - Option 5'!R105","v":0},{"$f":"'Data Input - Option 5'!S105","v":0},{"$f":"'Data Input - Option 5'!T105","v":0},{"$f":"'Data Input - Option 5'!U105","v":0},{"$f":"'Data Input - Option 5'!V105","v":0},{"$f":"'Data Input - Option 5'!W105","v":0},{"$f":"'Data Input - Option 5'!X105","v":0},{"$f":"'Data Input - Option 5'!Y105","v":0},{"$f":"'Data Input - Option 5'!Z105","v":0},{"$f":"'Data Input - Option 5'!AA105","v":0},{"$f":"'Data Input - Option 5'!AB105","v":0},{"$f":"'Data Input - Option 5'!AC105","v":0},{"$f":"'Data Input - Option 5'!AD105","v":0},{"$f":"'Data Input - Option 5'!AE105","v":0},{"$f":"'Data Input - Option 5'!AF105","v":0},{"$f":"'Data Input - Option 5'!AG105","v":0},{"$f":"'Data Input - Option 5'!AH105","v":0},{"$f":"'Data Input - Option 5'!AI105","v":0},{"$f":"'Data Input - Option 5'!AJ105","v":0},{"$f":"'Data Input - Option 5'!AK105","v":0},{"$f":"'Data Input - Option 5'!AL105","v":0},{"$f":"'Data Input - Option 5'!AM105","v":0},{"$f":"'Data Input - Option 5'!AN105","v":0},{"$f":"'Data Input - Option 5'!AO105","v":0},{"$f":"'Data Input - Option 5'!AP105","v":0},{"$f":"'Data Input - Option 5'!AQ105","v":0},{"$f":"'Data Input - Option 5'!AR105","v":0},{"$f":"'Data Input - Option 5'!AS105","v":0},{"$f":"'Data Input - Option 5'!AT105","v":0},{"$f":"'Data Input - Option 5'!AU105","v":0},{"$f":"'Data Input - Option 5'!AV105","v":0},{"$f":"'Data Input - Option 5'!AW105","v":0},{"$f":"'Data Input - Option 5'!AX105","v":0},{"$f":"'Data Input - Option 5'!AY105","v":0},{"$f":"'Data Input - Option 5'!AZ105","v":0},{"$f":"'Data Input - Option 5'!BA105","v":0},{"$f":"'Data Input - Option 5'!BB105","v":0},{"$f":"'Data Input - Option 5'!BC105","v":0},{"$f":"'Data Input - Option 5'!BD105","v":0},{"$f":"'Data Input - Option 5'!BE105","v":0},{"$f":"'Data Input - Option 5'!BF105","v":0},{"$f":"'Data Input - Option 5'!BG105","v":0},{"$f":"'Data Input - Option 5'!BH105","v":0},{"$f":"'Data Input - Option 5'!BI105","v":0},{"$f":"'Data Input - Option 5'!BJ105","v":0},{"$f":"'Data Input - Option 5'!BK105","v":0},{"$f":"'Data Input - Option 5'!BL105","v":0},{"$f":"'Data Input - Option 5'!BM105","v":0},{"$f":"'Data Input - Option 5'!BN105","v":0},{"$f":"'Data Input - Option 5'!BO105","v":0},{"$f":"'Data Input - Option 5'!BP105","v":0},{"$f":"'Data Input - Option 5'!BQ105","v":0},{"$f":"'Data Input - Option 5'!BR105","v":0},{"$f":"'Data Input - Option 5'!BS105","v":0},{"$f":"'Data Input - Option 5'!BT105","v":0},{"$f":"'Data Input - Option 5'!BU105","v":0},{"$f":"'Data Input - Option 5'!BV105","v":0},{"$f":"'Data Input - Option 5'!BW105","v":0},{"$f":"'Data Input - Option 5'!BX105","v":0},{"$f":"'Data Input - Option 5'!BY105","v":0},{"$f":"'Data Input - Option 5'!BZ105","v":0},{"$f":"'Data Input - Option 5'!CA105","v":0},{"$f":"'Data Input - Option 5'!CB105","v":0},{"$f":"'Data Input - Option 5'!CC105","v":0},{"$f":"'Data Input - Option 5'!CD105","v":0},{"$f":"'Data Input - Option 5'!CE105","v":0},{"$f":"'Data Input - Option 5'!CF105","v":0},{"$f":"'Data Input - Option 5'!CG105","v":0},{"$f":"'Data Input - Option 5'!CH105","v":0},{"$f":"'Data Input - Option 5'!CI105","v":0},{"$f":"'Data Input - Option 5'!CJ105","v":0},{"$f":"'Data Input - Option 5'!CK105","v":0},{"$f":"'Data Input - Option 5'!CL105","v":0},{"$f":"'Data Input - Option 5'!CM105","v":0},{"$f":"'Data Input - Option 5'!CN105","v":0},{"$f":"'Data Input - Option 5'!CO105","v":0},{"$f":"'Data Input - Option 5'!CP105","v":0},{"$f":"'Data Input - Option 5'!CQ105","v":0},{"$f":"'Data Input - Option 5'!CR105","v":0},{"$f":"'Data Input - Option 5'!CS105","v":0},{"$f":"'Data Input - Option 5'!CT105","v":0},{"$f":"'Data Input - Option 5'!CU105","v":0},{"$f":"'Data Input - Option 5'!CV105","v":0},{"$f":"'Data Input - Option 5'!CW105","v":0},{"$f":"'Data Input - Option 5'!CX105","v":0},{"$f":"'Data Input - Option 5'!CY105","v":0},{"$f":"'Data Input - Option 5'!CZ105","v":0},{"$f":"'Data Input - Option 5'!DA105","v":0},{"$f":"'Data Input - Option 5'!DB105","v":0},{"$f":"'Data Input - Option 5'!DC105","v":0}]
[null,{"$f":"'Data Input - Option 5'!D106","v":0},"Tonnes pa",{"$f":"'Data Input - Option 5'!H106","v":0},{"$f":"'Data Input - Option 5'!I106","v":0},{"$f":"'Data Input - Option 5'!J106","v":0},{"$f":"'Data Input - Option 5'!K106","v":0},{"$f":"'Data Input - Option 5'!L106","v":0},{"$f":"'Data Input - Option 5'!M106","v":0},{"$f":"'Data Input - Option 5'!N106","v":0},{"$f":"'Data Input - Option 5'!O106","v":0},{"$f":"'Data Input - Option 5'!P106","v":0},{"$f":"'Data Input - Option 5'!Q106","v":0},{"$f":"'Data Input - Option 5'!R106","v":0},{"$f":"'Data Input - Option 5'!S106","v":0},{"$f":"'Data Input - Option 5'!T106","v":0},{"$f":"'Data Input - Option 5'!U106","v":0},{"$f":"'Data Input - Option 5'!V106","v":0},{"$f":"'Data Input - Option 5'!W106","v":0},{"$f":"'Data Input - Option 5'!X106","v":0},{"$f":"'Data Input - Option 5'!Y106","v":0},{"$f":"'Data Input - Option 5'!Z106","v":0},{"$f":"'Data Input - Option 5'!AA106","v":0},{"$f":"'Data Input - Option 5'!AB106","v":0},{"$f":"'Data Input - Option 5'!AC106","v":0},{"$f":"'Data Input - Option 5'!AD106","v":0},{"$f":"'Data Input - Option 5'!AE106","v":0},{"$f":"'Data Input - Option 5'!AF106","v":0},{"$f":"'Data Input - Option 5'!AG106","v":0},{"$f":"'Data Input - Option 5'!AH106","v":0.22},{"$f":"'Data Input - Option 5'!AI106","v":0.22},{"$f":"'Data Input - Option 5'!AJ106","v":0.22},{"$f":"'Data Input - Option 5'!AK106","v":0},{"$f":"'Data Input - Option 5'!AL106","v":0},{"$f":"'Data Input - Option 5'!AM106","v":0},{"$f":"'Data Input - Option 5'!AN106","v":0},{"$f":"'Data Input - Option 5'!AO106","v":0},{"$f":"'Data Input - Option 5'!AP106","v":0},{"$f":"'Data Input - Option 5'!AQ106","v":0},{"$f":"'Data Input - Option 5'!AR106","v":0},{"$f":"'Data Input - Option 5'!AS106","v":0},{"$f":"'Data Input - Option 5'!AT106","v":0},{"$f":"'Data Input - Option 5'!AU106","v":0},{"$f":"'Data Input - Option 5'!AV106","v":0},{"$f":"'Data Input - Option 5'!AW106","v":0},{"$f":"'Data Input - Option 5'!AX106","v":0},{"$f":"'Data Input - Option 5'!AY106","v":0},{"$f":"'Data Input - Option 5'!AZ106","v":0},{"$f":"'Data Input - Option 5'!BA106","v":0},{"$f":"'Data Input - Option 5'!BB106","v":0},{"$f":"'Data Input - Option 5'!BC106","v":0},{"$f":"'Data Input - Option 5'!BD106","v":0},{"$f":"'Data Input - Option 5'!BE106","v":0},{"$f":"'Data Input - Option 5'!BF106","v":0},{"$f":"'Data Input - Option 5'!BG106","v":0},{"$f":"'Data Input - Option 5'!BH106","v":0},{"$f":"'Data Input - Option 5'!BI106","v":0},{"$f":"'Data Input - Option 5'!BJ106","v":0},{"$f":"'Data Input - Option 5'!BK106","v":0},{"$f":"'Data Input - Option 5'!BL106","v":0},{"$f":"'Data Input - Option 5'!BM106","v":0},{"$f":"'Data Input - Option 5'!BN106","v":0},{"$f":"'Data Input - Option 5'!BO106","v":0},{"$f":"'Data Input - Option 5'!BP106","v":0},{"$f":"'Data Input - Option 5'!BQ106","v":0},{"$f":"'Data Input - Option 5'!BR106","v":0},{"$f":"'Data Input - Option 5'!BS106","v":0},{"$f":"'Data Input - Option 5'!BT106","v":0},{"$f":"'Data Input - Option 5'!BU106","v":0},{"$f":"'Data Input - Option 5'!BV106","v":0},{"$f":"'Data Input - Option 5'!BW106","v":0},{"$f":"'Data Input - Option 5'!BX106","v":0},{"$f":"'Data Input - Option 5'!BY106","v":0},{"$f":"'Data Input - Option 5'!BZ106","v":0},{"$f":"'Data Input - Option 5'!CA106","v":0},{"$f":"'Data Input - Option 5'!CB106","v":0},{"$f":"'Data Input - Option 5'!CC106","v":0},{"$f":"'Data Input - Option 5'!CD106","v":0},{"$f":"'Data Input - Option 5'!CE106","v":0},{"$f":"'Data Input - Option 5'!CF106","v":0},{"$f":"'Data Input - Option 5'!CG106","v":0},{"$f":"'Data Input - Option 5'!CH106","v":0},{"$f":"'Data Input - Option 5'!CI106","v":0},{"$f":"'Data Input - Option 5'!CJ106","v":0},{"$f":"'Data Input - Option 5'!CK106","v":0},{"$f":"'Data Input - Option 5'!CL106","v":0},{"$f":"'Data Input - Option 5'!CM106","v":0},{"$f":"'Data Input - Option 5'!CN106","v":0},{"$f":"'Data Input - Option 5'!CO106","v":0},{"$f":"'Data Input - Option 5'!CP106","v":0},{"$f":"'Data Input - Option 5'!CQ106","v":0},{"$f":"'Data Input - Option 5'!CR106","v":0},{"$f":"'Data Input - Option 5'!CS106","v":0},{"$f":"'Data Input - Option 5'!CT106","v":0},{"$f":"'Data Input - Option 5'!CU106","v":0},{"$f":"'Data Input - Option 5'!CV106","v":0},{"$f":"'Data Input - Option 5'!CW106","v":0},{"$f":"'Data Input - Option 5'!CX106","v":0},{"$f":"'Data Input - Option 5'!CY106","v":0},{"$f":"'Data Input - Option 5'!CZ106","v":0},{"$f":"'Data Input - Option 5'!DA106","v":0},{"$f":"'Data Input - Option 5'!DB106","v":0},{"$f":"'Data Input - Option 5'!DC106","v":0}]
[null,{"$f":"'Data Input - Option 5'!D107","v":0},"Tonnes pa",{"$f":"'Data Input - Option 5'!H107","v":0},{"$f":"'Data Input - Option 5'!I107","v":0},{"$f":"'Data Input - Option 5'!J107","v":0},{"$f":"'Data Input - Option 5'!K107","v":0},{"$f":"'Data Input - Option 5'!L107","v":0},{"$f":"'Data Input - Option 5'!M107","v":0},{"$f":"'Data Input - Option 5'!N107","v":0},{"$f":"'Data Input - Option 5'!O107","v":0},{"$f":"'Data Input - Option 5'!P107","v":0},{"$f":"'Data Input - Option 5'!Q107","v":0},{"$f":"'Data Input - Option 5'!R107","v":0},{"$f":"'Data Input - Option 5'!S107","v":0},{"$f":"'Data Input - Option 5'!T107","v":0},{"$f":"'Data Input - Option 5'!U107","v":0},{"$f":"'Data Input - Option 5'!V107","v":0},{"$f":"'Data Input - Option 5'!W107","v":0},{"$f":"'Data Input - Option 5'!X107","v":0},{"$f":"'Data Input - Option 5'!Y107","v":0},{"$f":"'Data Input - Option 5'!Z107","v":0},{"$f":"'Data Input - Option 5'!AA107","v":0},{"$f":"'Data Input - Option 5'!AB107","v":0},{"$f":"'Data Input - Option 5'!AC107","v":0},{"$f":"'Data Input - Option 5'!AD107","v":0},{"$f":"'Data Input - Option 5'!AE107","v":0},{"$f":"'Data Input - Option 5'!AF107","v":0},{"$f":"'Data Input - Option 5'!AG107","v":0},{"$f":"'Data Input - Option 5'!AH107","v":0},{"$f":"'Data Input - Option 5'!AI107","v":0},{"$f":"'Data Input - Option 5'!AJ107","v":0},{"$f":"'Data Input - Option 5'!AK107","v":0},{"$f":"'Data Input - Option 5'!AL107","v":0},{"$f":"'Data Input - Option 5'!AM107","v":0},{"$f":"'Data Input - Option 5'!AN107","v":0},{"$f":"'Data Input - Option 5'!AO107","v":0},{"$f":"'Data Input - Option 5'!AP107","v":0},{"$f":"'Data Input - Option 5'!AQ107","v":0},{"$f":"'Data Input - Option 5'!AR107","v":0},{"$f":"'Data Input - Option 5'!AS107","v":0},{"$f":"'Data Input - Option 5'!AT107","v":0},{"$f":"'Data Input - Option 5'!AU107","v":0},{"$f":"'Data Input - Option 5'!AV107","v":0},{"$f":"'Data Input - Option 5'!AW107","v":0},{"$f":"'Data Input - Option 5'!AX107","v":0},{"$f":"'Data Input - Option 5'!AY107","v":0},{"$f":"'Data Input - Option 5'!AZ107","v":0},{"$f":"'Data Input - Option 5'!BA107","v":0},{"$f":"'Data Input - Option 5'!BB107","v":0},{"$f":"'Data Input - Option 5'!BC107","v":0},{"$f":"'Data Input - Option 5'!BD107","v":0},{"$f":"'Data Input - Option 5'!BE107","v":0},{"$f":"'Data Input - Option 5'!BF107","v":0},{"$f":"'Data Input - Option 5'!BG107","v":0},{"$f":"'Data Input - Option 5'!BH107","v":0},{"$f":"'Data Input - Option 5'!BI107","v":0},{"$f":"'Data Input - Option 5'!BJ107","v":0},{"$f":"'Data Input - Option 5'!BK107","v":0},{"$f":"'Data Input - Option 5'!BL107","v":0},{"$f":"'Data Input - Option 5'!BM107","v":0},{"$f":"'Data Input - Option 5'!BN107","v":0},{"$f":"'Data Input - Option 5'!BO107","v":0},{"$f":"'Data Input - Option 5'!BP107","v":0},{"$f":"'Data Input - Option 5'!BQ107","v":0},{"$f":"'Data Input - Option 5'!BR107","v":0},{"$f":"'Data Input - Option 5'!BS107","v":0},{"$f":"'Data Input - Option 5'!BT107","v":0},{"$f":"'Data Input - Option 5'!BU107","v":0},{"$f":"'Data Input - Option 5'!BV107","v":0},{"$f":"'Data Input - Option 5'!BW107","v":0},{"$f":"'Data Input - Option 5'!BX107","v":0},{"$f":"'Data Input - Option 5'!BY107","v":0},{"$f":"'Data Input - Option 5'!BZ107","v":0},{"$f":"'Data Input - Option 5'!CA107","v":0},{"$f":"'Data Input - Option 5'!CB107","v":0},{"$f":"'Data Input - Option 5'!CC107","v":0},{"$f":"'Data Input - Option 5'!CD107","v":0},{"$f":"'Data Input - Option 5'!CE107","v":0},{"$f":"'Data Input - Option 5'!CF107","v":0},{"$f":"'Data Input - Option 5'!CG107","v":0},{"$f":"'Data Input - Option 5'!CH107","v":0},{"$f":"'Data Input - Option 5'!CI107","v":0},{"$f":"'Data Input - Option 5'!CJ107","v":0},{"$f":"'Data Input - Option 5'!CK107","v":0},{"$f":"'Data Input - Option 5'!CL107","v":0},{"$f":"'Data Input - Option 5'!CM107","v":0},{"$f":"'Data Input - Option 5'!CN107","v":0},{"$f":"'Data Input - Option 5'!CO107","v":0},{"$f":"'Data Input - Option 5'!CP107","v":0},{"$f":"'Data Input - Option 5'!CQ107","v":0},{"$f":"'Data Input - Option 5'!CR107","v":0},{"$f":"'Data Input - Option 5'!CS107","v":0},{"$f":"'Data Input - Option 5'!CT107","v":0},{"$f":"'Data Input - Option 5'!CU107","v":0},{"$f":"'Data Input - Option 5'!CV107","v":0},{"$f":"'Data Input - Option 5'!CW107","v":0},{"$f":"'Data Input - Option 5'!CX107","v":0},{"$f":"'Data Input - Option 5'!CY107","v":0},{"$f":"'Data Input - Option 5'!CZ107","v":0},{"$f":"'Data Input - Option 5'!DA107","v":0},{"$f":"'Data Input - Option 5'!DB107","v":0},{"$f":"'Data Input - Option 5'!DC107","v":0}]
[null,{"$f":"'Data Input - Option 5'!D108","v":0},"Tonnes pa",{"$f":"'Data Input - Option 5'!H108","v":0},{"$f":"'Data Input - Option 5'!I108","v":0},{"$f":"'Data Input - Option 5'!J108","v":0},{"$f":"'Data Input - Option 5'!K108","v":0},{"$f":"'Data Input - Option 5'!L108","v":0},{"$f":"'Data Input - Option 5'!M108","v":0},{"$f":"'Data Input - Option 5'!N108","v":0},{"$f":"'Data Input - Option 5'!O108","v":0},{"$f":"'Data Input - Option 5'!P108","v":0},{"$f":"'Data Input - Option 5'!Q108","v":0},{"$f":"'Data Input - Option 5'!R108","v":0},{"$f":"'Data Input - Option 5'!S108","v":0},{"$f":"'Data Input - Option 5'!T108","v":0},{"$f":"'Data Input - Option 5'!U108","v":0},{"$f":"'Data Input - Option 5'!V108","v":0},{"$f":"'Data Input - Option 5'!W108","v":0},{"$f":"'Data Input - Option 5'!X108","v":0},{"$f":"'Data Input - Option 5'!Y108","v":0},{"$f":"'Data Input - Option 5'!Z108","v":0},{"$f":"'Data Input - Option 5'!AA108","v":0},{"$f":"'Data Input - Option 5'!AB108","v":0},{"$f":"'Data Input - Option 5'!AC108","v":0},{"$f":"'Data Input - Option 5'!AD108","v":0},{"$f":"'Data Input - Option 5'!AE108","v":0},{"$f":"'Data Input - Option 5'!AF108","v":0},{"$f":"'Data Input - Option 5'!AG108","v":0},{"$f":"'Data Input - Option 5'!AH108","v":0},{"$f":"'Data Input - Option 5'!AI108","v":0},{"$f":"'Data Input - Option 5'!AJ108","v":0},{"$f":"'Data Input - Option 5'!AK108","v":0},{"$f":"'Data Input - Option 5'!AL108","v":0},{"$f":"'Data Input - Option 5'!AM108","v":0},{"$f":"'Data Input - Option 5'!AN108","v":0},{"$f":"'Data Input - Option 5'!AO108","v":0},{"$f":"'Data Input - Option 5'!AP108","v":0},{"$f":"'Data Input - Option 5'!AQ108","v":0},{"$f":"'Data Input - Option 5'!AR108","v":0},{"$f":"'Data Input - Option 5'!AS108","v":0},{"$f":"'Data Input - Option 5'!AT108","v":0},{"$f":"'Data Input - Option 5'!AU108","v":0},{"$f":"'Data Input - Option 5'!AV108","v":0},{"$f":"'Data Input - Option 5'!AW108","v":0},{"$f":"'Data Input - Option 5'!AX108","v":0},{"$f":"'Data Input - Option 5'!AY108","v":0},{"$f":"'Data Input - Option 5'!AZ108","v":0},{"$f":"'Data Input - Option 5'!BA108","v":0},{"$f":"'Data Input - Option 5'!BB108","v":0},{"$f":"'Data Input - Option 5'!BC108","v":0},{"$f":"'Data Input - Option 5'!BD108","v":0},{"$f":"'Data Input - Option 5'!BE108","v":0},{"$f":"'Data Input - Option 5'!BF108","v":0},{"$f":"'Data Input - Option 5'!BG108","v":0},{"$f":"'Data Input - Option 5'!BH108","v":0},{"$f":"'Data Input - Option 5'!BI108","v":0},{"$f":"'Data Input - Option 5'!BJ108","v":0},{"$f":"'Data Input - Option 5'!BK108","v":0},{"$f":"'Data Input - Option 5'!BL108","v":0},{"$f":"'Data Input - Option 5'!BM108","v":0},{"$f":"'Data Input - Option 5'!BN108","v":0},{"$f":"'Data Input - Option 5'!BO108","v":0},{"$f":"'Data Input - Option 5'!BP108","v":0},{"$f":"'Data Input - Option 5'!BQ108","v":0},{"$f":"'Data Input - Option 5'!BR108","v":0},{"$f":"'Data Input - Option 5'!BS108","v":0},{"$f":"'Data Input - Option 5'!BT108","v":0},{"$f":"'Data Input - Option 5'!BU108","v":0},{"$f":"'Data Input - Option 5'!BV108","v":0},{"$f":"'Data Input - Option 5'!BW108","v":0},{"$f":"'Data Input - Option 5'!BX108","v":0},{"$f":"'Data Input - Option 5'!BY108","v":0},{"$f":"'Data Input - Option 5'!BZ108","v":0},{"$f":"'Data Input - Option 5'!CA108","v":0},{"$f":"'Data Input - Option 5'!CB108","v":0},{"$f":"'Data Input - Option 5'!CC108","v":0},{"$f":"'Data Input - Option 5'!CD108","v":0},{"$f":"'Data Input - Option 5'!CE108","v":0},{"$f":"'Data Input - Option 5'!CF108","v":0},{"$f":"'Data Input - Option 5'!CG108","v":0},{"$f":"'Data Input - Option 5'!CH108","v":0},{"$f":"'Data Input - Option 5'!CI108","v":0},{"$f":"'Data Input - Option 5'!CJ108","v":0},{"$f":"'Data Input - Option 5'!CK108","v":0},{"$f":"'Data Input - Option 5'!CL108","v":0},{"$f":"'Data Input - Option 5'!CM108","v":0},{"$f":"'Data Input - Option 5'!CN108","v":0},{"$f":"'Data Input - Option 5'!CO108","v":0},{"$f":"'Data Input - Option 5'!CP108","v":0},{"$f":"'Data Input - Option 5'!CQ108","v":0},{"$f":"'Data Input - Option 5'!CR108","v":0},{"$f":"'Data Input - Option 5'!CS108","v":0},{"$f":"'Data Input - Option 5'!CT108","v":0},{"$f":"'Data Input - Option 5'!CU108","v":0},{"$f":"'Data Input - Option 5'!CV108","v":0},{"$f":"'Data Input - Option 5'!CW108","v":0},{"$f":"'Data Input - Option 5'!CX108","v":0},{"$f":"'Data Input - Option 5'!CY108","v":0},{"$f":"'Data Input - Option 5'!CZ108","v":0},{"$f":"'Data Input - Option 5'!DA108","v":0},{"$f":"'Data Input - Option 5'!DB108","v":0},{"$f":"'Data Input - Option 5'!DC108","v":0}]
[null,{"$f":"'Data Input - Option 5'!D109","v":0},"Tonnes pa",{"$f":"'Data Input - Option 5'!H109","v":0},{"$f":"'Data Input - Option 5'!I109","v":0},{"$f":"'Data Input - Option 5'!J109","v":0},{"$f":"'Data Input - Option 5'!K109","v":0},{"$f":"'Data Input - Option 5'!L109","v":0},{"$f":"'Data Input - Option 5'!M109","v":0},{"$f":"'Data Input - Option 5'!N109","v":0},{"$f":"'Data Input - Option 5'!O109","v":0},{"$f":"'Data Input - Option 5'!P109","v":0},{"$f":"'Data Input - Option 5'!Q109","v":0},{"$f":"'Data Input - Option 5'!R109","v":0},{"$f":"'Data Input - Option 5'!S109","v":0},{"$f":"'Data Input - Option 5'!T109","v":0},{"$f":"'Data Input - Option 5'!U109","v":0},{"$f":"'Data Input - Option 5'!V109","v":0},{"$f":"'Data Input - Option 5'!W109","v":0},{"$f":"'Data Input - Option 5'!X109","v":0},{"$f":"'Data Input - Option 5'!Y109","v":0},{"$f":"'Data Input - Option 5'!Z109","v":0},{"$f":"'Data Input - Option 5'!AA109","v":0},{"$f":"'Data Input - Option 5'!AB109","v":0},{"$f":"'Data Input - Option 5'!AC109","v":0},{"$f":"'Data Input - Option 5'!AD109","v":0},{"$f":"'Data Input - Option 5'!AE109","v":0},{"$f":"'Data Input - Option 5'!AF109","v":0},{"$f":"'Data Input - Option 5'!AG109","v":0},{"$f":"'Data Input - Option 5'!AH109","v":0},{"$f":"'Data Input - Option 5'!AI109","v":0},{"$f":"'Data Input - Option 5'!AJ109","v":0},{"$f":"'Data Input - Option 5'!AK109","v":0},{"$f":"'Data Input - Option 5'!AL109","v":0},{"$f":"'Data Input - Option 5'!AM109","v":0},{"$f":"'Data Input - Option 5'!AN109","v":0},{"$f":"'Data Input - Option 5'!AO109","v":0},{"$f":"'Data Input - Option 5'!AP109","v":0},{"$f":"'Data Input - Option 5'!AQ109","v":0},{"$f":"'Data Input - Option 5'!AR109","v":0},{"$f":"'Data Input - Option 5'!AS109","v":0},{"$f":"'Data Input - Option 5'!AT109","v":0},{"$f":"'Data Input - Option 5'!AU109","v":0},{"$f":"'Data Input - Option 5'!AV109","v":0},{"$f":"'Data Input - Option 5'!AW109","v":0},{"$f":"'Data Input - Option 5'!AX109","v":0},{"$f":"'Data Input - Option 5'!AY109","v":0},{"$f":"'Data Input - Option 5'!AZ109","v":0},{"$f":"'Data Input - Option 5'!BA109","v":0},{"$f":"'Data Input - Option 5'!BB109","v":0},{"$f":"'Data Input - Option 5'!BC109","v":0},{"$f":"'Data Input - Option 5'!BD109","v":0},{"$f":"'Data Input - Option 5'!BE109","v":0},{"$f":"'Data Input - Option 5'!BF109","v":0},{"$f":"'Data Input - Option 5'!BG109","v":0},{"$f":"'Data Input - Option 5'!BH109","v":0},{"$f":"'Data Input - Option 5'!BI109","v":0},{"$f":"'Data Input - Option 5'!BJ109","v":0},{"$f":"'Data Input - Option 5'!BK109","v":0},{"$f":"'Data Input - Option 5'!BL109","v":0},{"$f":"'Data Input - Option 5'!BM109","v":0},{"$f":"'Data Input - Option 5'!BN109","v":0},{"$f":"'Data Input - Option 5'!BO109","v":0},{"$f":"'Data Input - Option 5'!BP109","v":0},{"$f":"'Data Input - Option 5'!BQ109","v":0},{"$f":"'Data Input - Option 5'!BR109","v":0},{"$f":"'Data Input - Option 5'!BS109","v":0},{"$f":"'Data Input - Option 5'!BT109","v":0},{"$f":"'Data Input - Option 5'!BU109","v":0},{"$f":"'Data Input - Option 5'!BV109","v":0},{"$f":"'Data Input - Option 5'!BW109","v":0},{"$f":"'Data Input - Option 5'!BX109","v":0},{"$f":"'Data Input - Option 5'!BY109","v":0},{"$f":"'Data Input - Option 5'!BZ109","v":0},{"$f":"'Data Input - Option 5'!CA109","v":0},{"$f":"'Data Input - Option 5'!CB109","v":0},{"$f":"'Data Input - Option 5'!CC109","v":0},{"$f":"'Data Input - Option 5'!CD109","v":0},{"$f":"'Data Input - Option 5'!CE109","v":0},{"$f":"'Data Input - Option 5'!CF109","v":0},{"$f":"'Data Input - Option 5'!CG109","v":0},{"$f":"'Data Input - Option 5'!CH109","v":0},{"$f":"'Data Input - Option 5'!CI109","v":0},{"$f":"'Data Input - Option 5'!CJ109","v":0},{"$f":"'Data Input - Option 5'!CK109","v":0},{"$f":"'Data Input - Option 5'!CL109","v":0},{"$f":"'Data Input - Option 5'!CM109","v":0},{"$f":"'Data Input - Option 5'!CN109","v":0},{"$f":"'Data Input - Option 5'!CO109","v":0},{"$f":"'Data Input - Option 5'!CP109","v":0},{"$f":"'Data Input - Option 5'!CQ109","v":0},{"$f":"'Data Input - Option 5'!CR109","v":0},{"$f":"'Data Input - Option 5'!CS109","v":0},{"$f":"'Data Input - Option 5'!CT109","v":0},{"$f":"'Data Input - Option 5'!CU109","v":0},{"$f":"'Data Input - Option 5'!CV109","v":0},{"$f":"'Data Input - Option 5'!CW109","v":0},{"$f":"'Data Input - Option 5'!CX109","v":0},{"$f":"'Data Input - Option 5'!CY109","v":0},{"$f":"'Data Input - Option 5'!CZ109","v":0},{"$f":"'Data Input - Option 5'!DA109","v":0},{"$f":"'Data Input - Option 5'!DB109","v":0},{"$f":"'Data Input - Option 5'!DC109","v":0}]
[null,{"$f":"'Data Input - Option 5'!D110","v":0},"Tonnes pa",{"$f":"'Data Input - Option 5'!H110","v":0},{"$f":"'Data Input - Option 5'!I110","v":0},{"$f":"'Data Input - Option 5'!J110","v":0},{"$f":"'Data Input - Option 5'!K110","v":0},{"$f":"'Data Input - Option 5'!L110","v":0},{"$f":"'Data Input - Option 5'!M110","v":0},{"$f":"'Data Input - Option 5'!N110","v":0},{"$f":"'Data Input - Option 5'!O110","v":0},{"$f":"'Data Input - Option 5'!P110","v":0},{"$f":"'Data Input - Option 5'!Q110","v":0},{"$f":"'Data Input - Option 5'!R110","v":0},{"$f":"'Data Input - Option 5'!S110","v":0},{"$f":"'Data Input - Option 5'!T110","v":0},{"$f":"'Data Input - Option 5'!U110","v":0},{"$f":"'Data Input - Option 5'!V110","v":0},{"$f":"'Data Input - Option 5'!W110","v":0},{"$f":"'Data Input - Option 5'!X110","v":0},{"$f":"'Data Input - Option 5'!Y110","v":0},{"$f":"'Data Input - Option 5'!Z110","v":0},{"$f":"'Data Input - Option 5'!AA110","v":0},{"$f":"'Data Input - Option 5'!AB110","v":0},{"$f":"'Data Input - Option 5'!AC110","v":0},{"$f":"'Data Input - Option 5'!AD110","v":0},{"$f":"'Data Input - Option 5'!AE110","v":0},{"$f":"'Data Input - Option 5'!AF110","v":0},{"$f":"'Data Input - Option 5'!AG110","v":0},{"$f":"'Data Input - Option 5'!AH110","v":0},{"$f":"'Data Input - Option 5'!AI110","v":0},{"$f":"'Data Input - Option 5'!AJ110","v":0},{"$f":"'Data Input - Option 5'!AK110","v":0},{"$f":"'Data Input - Option 5'!AL110","v":0},{"$f":"'Data Input - Option 5'!AM110","v":0},{"$f":"'Data Input - Option 5'!AN110","v":0},{"$f":"'Data Input - Option 5'!AO110","v":0},{"$f":"'Data Input - Option 5'!AP110","v":0},{"$f":"'Data Input - Option 5'!AQ110","v":0},{"$f":"'Data Input - Option 5'!AR110","v":0},{"$f":"'Data Input - Option 5'!AS110","v":0},{"$f":"'Data Input - Option 5'!AT110","v":0},{"$f":"'Data Input - Option 5'!AU110","v":0},{"$f":"'Data Input - Option 5'!AV110","v":0},{"$f":"'Data Input - Option 5'!AW110","v":0},{"$f":"'Data Input - Option 5'!AX110","v":0},{"$f":"'Data Input - Option 5'!AY110","v":0},{"$f":"'Data Input - Option 5'!AZ110","v":0},{"$f":"'Data Input - Option 5'!BA110","v":0},{"$f":"'Data Input - Option 5'!BB110","v":0},{"$f":"'Data Input - Option 5'!BC110","v":0},{"$f":"'Data Input - Option 5'!BD110","v":0},{"$f":"'Data Input - Option 5'!BE110","v":0},{"$f":"'Data Input - Option 5'!BF110","v":0},{"$f":"'Data Input - Option 5'!BG110","v":0},{"$f":"'Data Input - Option 5'!BH110","v":0},{"$f":"'Data Input - Option 5'!BI110","v":0},{"$f":"'Data Input - Option 5'!BJ110","v":0},{"$f":"'Data Input - Option 5'!BK110","v":0},{"$f":"'Data Input - Option 5'!BL110","v":0},{"$f":"'Data Input - Option 5'!BM110","v":0},{"$f":"'Data Input - Option 5'!BN110","v":0},{"$f":"'Data Input - Option 5'!BO110","v":0},{"$f":"'Data Input - Option 5'!BP110","v":0},{"$f":"'Data Input - Option 5'!BQ110","v":0},{"$f":"'Data Input - Option 5'!BR110","v":0},{"$f":"'Data Input - Option 5'!BS110","v":0},{"$f":"'Data Input - Option 5'!BT110","v":0},{"$f":"'Data Input - Option 5'!BU110","v":0},{"$f":"'Data Input - Option 5'!BV110","v":0},{"$f":"'Data Input - Option 5'!BW110","v":0},{"$f":"'Data Input - Option 5'!BX110","v":0},{"$f":"'Data Input - Option 5'!BY110","v":0},{"$f":"'Data Input - Option 5'!BZ110","v":0},{"$f":"'Data Input - Option 5'!CA110","v":0},{"$f":"'Data Input - Option 5'!CB110","v":0},{"$f":"'Data Input - Option 5'!CC110","v":0},{"$f":"'Data Input - Option 5'!CD110","v":0},{"$f":"'Data Input - Option 5'!CE110","v":0},{"$f":"'Data Input - Option 5'!CF110","v":0},{"$f":"'Data Input - Option 5'!CG110","v":0},{"$f":"'Data Input - Option 5'!CH110","v":0},{"$f":"'Data Input - Option 5'!CI110","v":0},{"$f":"'Data Input - Option 5'!CJ110","v":0},{"$f":"'Data Input - Option 5'!CK110","v":0},{"$f":"'Data Input - Option 5'!CL110","v":0},{"$f":"'Data Input - Option 5'!CM110","v":0},{"$f":"'Data Input - Option 5'!CN110","v":0},{"$f":"'Data Input - Option 5'!CO110","v":0},{"$f":"'Data Input - Option 5'!CP110","v":0},{"$f":"'Data Input - Option 5'!CQ110","v":0},{"$f":"'Data Input - Option 5'!CR110","v":0},{"$f":"'Data Input - Option 5'!CS110","v":0},{"$f":"'Data Input - Option 5'!CT110","v":0},{"$f":"'Data Input - Option 5'!CU110","v":0},{"$f":"'Data Input - Option 5'!CV110","v":0},{"$f":"'Data Input - Option 5'!CW110","v":0},{"$f":"'Data Input - Option 5'!CX110","v":0},{"$f":"'Data Input - Option 5'!CY110","v":0},{"$f":"'Data Input - Option 5'!CZ110","v":0},{"$f":"'Data Input - Option 5'!DA110","v":0},{"$f":"'Data Input - Option 5'!DB110","v":0},{"$f":"'Data Input - Option 5'!DC110","v":0}]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":0},"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),D53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),E53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),F53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),G53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),H53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),I53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),J53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),K53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),L53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),M53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),N53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),O53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),P53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),R53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),S53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),T53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),U53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),V53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),W53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),X53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B61,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$P$18:$P$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$T$18:$T$70,MATCH($B61,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),D54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),E54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),F54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),G54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),H54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),I54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),J54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),K54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),L54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),M54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),N54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),O54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),P54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),R54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),S54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),T54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),U54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),V54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),W54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),X54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B62,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$P$18:$P$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$T$18:$T$70,MATCH($B62,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),D55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),E55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),F55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),G55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),H55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),I55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),J55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),K55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),L55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),M55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),N55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),O55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),P55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),R55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),S55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),T55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),U55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),V55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),W55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),X55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B63,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$P$18:$P$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$T$18:$T$70,MATCH($B63,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),D56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),E56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),F56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),G56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),H56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),I56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),J56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),K56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),L56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),M56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),N56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),O56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),P56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),R56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),S56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),T56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),U56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),V56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),W56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),X56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B64,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$P$18:$P$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$T$18:$T$70,MATCH($B64,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),D57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),E57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),F57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),G57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),H57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),I57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),J57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),K57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),L57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),M57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),N57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),O57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),P57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),R57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),S57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),T57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),U57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),V57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),W57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),X57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B65,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$P$18:$P$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$T$18:$T$70,MATCH($B65,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),D58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),E58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),F58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),G58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),H58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),I58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),J58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),K58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),L58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),M58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),N58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),O58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),P58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),R58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),S58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),T58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),U58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),V58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),W58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),X58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$67=FALSE,LEFT($B66,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$P$18:$P$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$T$18:$T$70,MATCH($B66,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B61,4)=\"PM10\",LEFT(B62,4)=\"PM10\",LEFT(B63,4)=\"PM10\",LEFT(B64,4)=\"PM10\",LEFT(B65,4)=\"PM10\",LEFT(B66,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D69)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D69)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D69)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D69)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D69)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D69)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D69)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D69)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D69)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D69)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D69)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D69)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D69)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D69)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D69)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D69)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D69)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D69)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D69)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D69)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D69)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D69)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D69)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D69)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D69)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D69)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D69)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D69)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D69)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D69)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D69)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D69)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D69)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D69)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D69)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D69)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D69)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D69)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D69)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D69)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D69)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D69)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D69)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D69)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D69)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D69)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D69)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D69)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D69)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D69)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D69)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D69)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D69)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D69)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D69)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D69)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D69)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D69)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D69)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D69)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D69)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D69)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D69)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D69)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D69)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D69)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D69)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D69)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D69)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D69)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D69)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D69)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D69)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D69)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D69)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D69)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D69)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D69)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D69)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D69)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D69)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D69)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D69)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D69)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D69)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D69)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D69)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D69)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D69)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D69)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D69)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D69)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D69)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D69)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D69)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D69)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D69)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D69)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D69)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D69)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D61:D66)*D70","v":0},{"$f":"SUM(E61:E66)*E70","v":0},{"$f":"SUM(F61:F66)*F70","v":0},{"$f":"SUM(G61:G66)*G70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ61:AJ66)*AJ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL61:BL66)*BL70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D71*D$7","v":0},{"$f":"E71*E$7","v":0},{"$f":"F71*F$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR71*BR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (not associated with fuel use)"]
[null,"Emissions","tCO2e",{"$f":"'Data Input - Option 5'!H117","v":0},{"$f":"'Data Input - Option 5'!I117","v":0},{"$f":"'Data Input - Option 5'!J117","v":0},{"$f":"'Data Input - Option 5'!K117","v":0},{"$f":"'Data Input - Option 5'!L117","v":0},{"$f":"'Data Input - Option 5'!M117","v":0},{"$f":"'Data Input - Option 5'!N117","v":0},{"$f":"'Data Input - Option 5'!O117","v":0},{"$f":"'Data Input - Option 5'!P117","v":0},{"$f":"'Data Input - Option 5'!Q117","v":0},{"$f":"'Data Input - Option 5'!R117","v":0},{"$f":"'Data Input - Option 5'!S117","v":0},{"$f":"'Data Input - Option 5'!T117","v":0},{"$f":"'Data Input - Option 5'!U117","v":0},{"$f":"'Data Input - Option 5'!V117","v":0},{"$f":"'Data Input - Option 5'!W117","v":0},{"$f":"'Data Input - Option 5'!X117","v":0},{"$f":"'Data Input - Option 5'!Y117","v":0},{"$f":"'Data Input - Option 5'!Z117","v":0},{"$f":"'Data Input - Option 5'!AA117","v":0},{"$f":"'Data Input - Option 5'!AB117","v":0},{"$f":"'Data Input - Option 5'!AC117","v":0},{"$f":"'Data Input - Option 5'!AD117","v":0},{"$f":"'Data Input - Option 5'!AE117","v":0},{"$f":"'Data Input - Option 5'!AF117","v":0},{"$f":"'Data Input - Option 5'!AG117","v":0},{"$f":"'Data Input - Option 5'!AH117","v":0},{"$f":"'Data Input - Option 5'!AI117","v":0},{"$f":"'Data Input - Option 5'!AJ117","v":0},{"$f":"'Data Input - Option 5'!AK117","v":0},{"$f":"'Data Input - Option 5'!AL117","v":0},{"$f":"'Data Input - Option 5'!AM117","v":0},{"$f":"'Data Input - Option 5'!AN117","v":0},{"$f":"'Data Input - Option 5'!AO117","v":0},{"$f":"'Data Input - Option 5'!AP117","v":0},{"$f":"'Data Input - Option 5'!AQ117","v":0},{"$f":"'Data Input - Option 5'!AR117","v":0},{"$f":"'Data Input - Option 5'!AS117","v":0},{"$f":"'Data Input - Option 5'!AT117","v":0},{"$f":"'Data Input - Option 5'!AU117","v":0},{"$f":"'Data Input - Option 5'!AV117","v":0},{"$f":"'Data Input - Option 5'!AW117","v":0},{"$f":"'Data Input - Option 5'!AX117","v":0},{"$f":"'Data Input - Option 5'!AY117","v":0},{"$f":"'Data Input - Option 5'!AZ117","v":0},{"$f":"'Data Input - Option 5'!BA117","v":0},{"$f":"'Data Input - Option 5'!BB117","v":0},{"$f":"'Data Input - Option 5'!BC117","v":0},{"$f":"'Data Input - Option 5'!BD117","v":0},{"$f":"'Data Input - Option 5'!BE117","v":0},{"$f":"'Data Input - Option 5'!BF117","v":0},{"$f":"'Data Input - Option 5'!BG117","v":0},{"$f":"'Data Input - Option 5'!BH117","v":0},{"$f":"'Data Input - Option 5'!BI117","v":0},{"$f":"'Data Input - Option 5'!BJ117","v":0},{"$f":"'Data Input - Option 5'!BK117","v":0},{"$f":"'Data Input - Option 5'!BL117","v":0},{"$f":"'Data Input - Option 5'!BM117","v":0},{"$f":"'Data Input - Option 5'!BN117","v":0},{"$f":"'Data Input - Option 5'!BO117","v":0},{"$f":"'Data Input - Option 5'!BP117","v":0},{"$f":"'Data Input - Option 5'!BQ117","v":0},{"$f":"'Data Input - Option 5'!BR117","v":0},{"$f":"'Data Input - Option 5'!BS117","v":0},{"$f":"'Data Input - Option 5'!BT117","v":0},{"$f":"'Data Input - Option 5'!BU117","v":0},{"$f":"'Data Input - Option 5'!BV117","v":0},{"$f":"'Data Input - Option 5'!BW117","v":0},{"$f":"'Data Input - Option 5'!BX117","v":0},{"$f":"'Data Input - Option 5'!BY117","v":0},{"$f":"'Data Input - Option 5'!BZ117","v":0},{"$f":"'Data Input - Option 5'!CA117","v":0},{"$f":"'Data Input - Option 5'!CB117","v":0},{"$f":"'Data Input - Option 5'!CC117","v":0},{"$f":"'Data Input - Option 5'!CD117","v":0},{"$f":"'Data Input - Option 5'!CE117","v":0},{"$f":"'Data Input - Option 5'!CF117","v":0},{"$f":"'Data Input - Option 5'!CG117","v":0},{"$f":"'Data Input - Option 5'!CH117","v":0},{"$f":"'Data Input - Option 5'!CI117","v":0},{"$f":"'Data Input - Option 5'!CJ117","v":0},{"$f":"'Data Input - Option 5'!CK117","v":0},{"$f":"'Data Input - Option 5'!CL117","v":0},{"$f":"'Data Input - Option 5'!CM117","v":0},{"$f":"'Data Input - Option 5'!CN117","v":0},{"$f":"'Data Input - Option 5'!CO117","v":0},{"$f":"'Data Input - Option 5'!CP117","v":0},{"$f":"'Data Input - Option 5'!CQ117","v":0},{"$f":"'Data Input - Option 5'!CR117","v":0},{"$f":"'Data Input - Option 5'!CS117","v":0},{"$f":"'Data Input - Option 5'!CT117","v":0},{"$f":"'Data Input - Option 5'!CU117","v":0},{"$f":"'Data Input - Option 5'!CV117","v":0},{"$f":"'Data Input - Option 5'!CW117","v":0},{"$f":"'Data Input - Option 5'!CX117","v":0},{"$f":"'Data Input - Option 5'!CY117","v":0},{"$f":"'Data Input - Option 5'!CZ117","v":0},{"$f":"'Data Input - Option 5'!DA117","v":0},{"$f":"'Data Input - Option 5'!DB117","v":0},{"$f":"'Data Input - Option 5'!DC117","v":0}]
[null,"Unit value","£000s",{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":277.52427701677743},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":281.75053504241367},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":286.04115232732352},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":290.39710896174978},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":294.81939996116728},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":299.30903549357089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":303.86704111022425},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":308.49445797992308},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":313.19234312682551},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":317.96176967190405},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":322.80382707807519},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":327.71962139906111},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":332.71027553204169},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":337.77692947415403},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":342.92074058289751},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":348.14288384050508},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":353.44455212234016},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":358.82695646938089},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":364.20936081642157},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":369.6725012286679},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":375.21758874709786},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":380.84585257830429},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":386.55854036697883},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":392.35691847248347},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":398.2422722495707},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":404.21590633331419},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":410.27914492831383},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":416.43333210223847},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":422.67983208377206},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":429.02002956502855},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":435.45533000850395},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":441.98715995863148},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":448.61696735801092},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":455.34622186838101},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":462.17641519640665},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":469.10906142435272},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":476.14569734571796},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":483.28788280590368},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":490.5372010479922},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":497.89525906371205},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":505.36368794966768},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":512.94414326891263},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":520.6383054179463},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0},{"$f":"IFERROR(IF('Data Input - General'!$F$12=\"Yes\",HLOOKUP(Calc_Option5!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE)),0)","v":0}]
[null,"Total value","£000s",{"$f":"IFERROR(D75*D76,0)","v":0},{"$f":"IFERROR(E75*E76,0)","v":0},{"$f":"IFERROR(F75*F76,0)","v":0},{"$f":"IFERROR(G75*G76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BS75*BS76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Greenhouse gas emissions (associated with fuel use)"]
[null,"Elec","tCO2e",{"$f":"'Data Input - Option 5'!H120","v":0},{"$f":"'Data Input - Option 5'!I120","v":0},{"$f":"'Data Input - Option 5'!J120","v":0},{"$f":"'Data Input - Option 5'!K120","v":0},{"$f":"'Data Input - Option 5'!L120","v":0},{"$f":"'Data Input - Option 5'!M120","v":0},{"$f":"'Data Input - Option 5'!N120","v":0},{"$f":"'Data Input - Option 5'!O120","v":0},{"$f":"'Data Input - Option 5'!P120","v":0},{"$f":"'Data Input - Option 5'!Q120","v":0},{"$f":"'Data Input - Option 5'!R120","v":0},{"$f":"'Data Input - Option 5'!S120","v":0},{"$f":"'Data Input - Option 5'!T120","v":0},{"$f":"'Data Input - Option 5'!U120","v":0},{"$f":"'Data Input - Option 5'!V120","v":0},{"$f":"'Data Input - Option 5'!W120","v":0},{"$f":"'Data Input - Option 5'!X120","v":0},{"$f":"'Data Input - Option 5'!Y120","v":0},{"$f":"'Data Input - Option 5'!Z120","v":0},{"$f":"'Data Input - Option 5'!AA120","v":0},{"$f":"'Data Input - Option 5'!AB120","v":0},{"$f":"'Data Input - Option 5'!AC120","v":0},{"$f":"'Data Input - Option 5'!AD120","v":0},{"$f":"'Data Input - Option 5'!AE120","v":0},{"$f":"'Data Input - Option 5'!AF120","v":0},{"$f":"'Data Input - Option 5'!AG120","v":0},{"$f":"'Data Input - Option 5'!AH120","v":13.432348367899397},{"$f":"'Data Input - Option 5'!AI120","v":0},{"$f":"'Data Input - Option 5'!AJ120","v":0},{"$f":"'Data Input - Option 5'!AK120","v":0},{"$f":"'Data Input - Option 5'!AL120","v":0},{"$f":"'Data Input - Option 5'!AM120","v":0},{"$f":"'Data Input - Option 5'!AN120","v":0},{"$f":"'Data Input - Option 5'!AO120","v":0},{"$f":"'Data Input - Option 5'!AP120","v":0},{"$f":"'Data Input - Option 5'!AQ120","v":0},{"$f":"'Data Input - Option 5'!AR120","v":0},{"$f":"'Data Input - Option 5'!AS120","v":0},{"$f":"'Data Input - Option 5'!AT120","v":0},{"$f":"'Data Input - Option 5'!AU120","v":0},{"$f":"'Data Input - Option 5'!AV120","v":0},{"$f":"'Data Input - Option 5'!AW120","v":0},{"$f":"'Data Input - Option 5'!AX120","v":0},{"$f":"'Data Input - Option 5'!AY120","v":0},{"$f":"'Data Input - Option 5'!AZ120","v":0},{"$f":"'Data Input - Option 5'!BA120","v":0},{"$f":"'Data Input - Option 5'!BB120","v":0},{"$f":"'Data Input - Option 5'!BC120","v":0},{"$f":"'Data Input - Option 5'!BD120","v":0},{"$f":"'Data Input - Option 5'!BE120","v":0},{"$f":"'Data Input - Option 5'!BF120","v":0},{"$f":"'Data Input - Option 5'!BG120","v":0},{"$f":"'Data Input - Option 5'!BH120","v":0},{"$f":"'Data Input - Option 5'!BI120","v":0},{"$f":"'Data Input - Option 5'!BJ120","v":0},{"$f":"'Data Input - Option 5'!BK120","v":0},{"$f":"'Data Input - Option 5'!BL120","v":0},{"$f":"'Data Input - Option 5'!BM120","v":0},{"$f":"'Data Input - Option 5'!BN120","v":0},{"$f":"'Data Input - Option 5'!BO120","v":0},{"$f":"'Data Input - Option 5'!BP120","v":0},{"$f":"'Data Input - Option 5'!BQ120","v":0},{"$f":"'Data Input - Option 5'!BR120","v":0},{"$f":"'Data Input - Option 5'!BS120","v":0},{"$f":"'Data Input - Option 5'!BT120","v":0},{"$f":"'Data Input - Option 5'!BU120","v":0},{"$f":"'Data Input - Option 5'!BV120","v":0},{"$f":"'Data Input - Option 5'!BW120","v":0},{"$f":"'Data Input - Option 5'!BX120","v":0},{"$f":"'Data Input - Option 5'!BY120","v":0},{"$f":"'Data Input - Option 5'!BZ120","v":0},{"$f":"'Data Input - Option 5'!CA120","v":0},{"$f":"'Data Input - Option 5'!CB120","v":0},{"$f":"'Data Input - Option 5'!CC120","v":0},{"$f":"'Data Input - Option 5'!CD120","v":0},{"$f":"'Data Input - Option 5'!CE120","v":0},{"$f":"'Data Input - Option 5'!CF120","v":0},{"$f":"'Data Input - Option 5'!CG120","v":0},{"$f":"'Data Input - Option 5'!CH120","v":0},{"$f":"'Data Input - Option 5'!CI120","v":0},{"$f":"'Data Input - Option 5'!CJ120","v":0},{"$f":"'Data Input - Option 5'!CK120","v":0},{"$f":"'Data Input - Option 5'!CL120","v":0},{"$f":"'Data Input - Option 5'!CM120","v":0},{"$f":"'Data Input - Option 5'!CN120","v":0},{"$f":"'Data Input - Option 5'!CO120","v":0},{"$f":"'Data Input - Option 5'!CP120","v":0},{"$f":"'Data Input - Option 5'!CQ120","v":0},{"$f":"'Data Input - Option 5'!CR120","v":0},{"$f":"'Data Input - Option 5'!CS120","v":0},{"$f":"'Data Input - Option 5'!CT120","v":0},{"$f":"'Data Input - Option 5'!CU120","v":0},{"$f":"'Data Input - Option 5'!CV120","v":0},{"$f":"'Data Input - Option 5'!CW120","v":0},{"$f":"'Data Input - Option 5'!CX120","v":0},{"$f":"'Data Input - Option 5'!CY120","v":0},{"$f":"'Data Input - Option 5'!CZ120","v":0},{"$f":"'Data Input - Option 5'!DA120","v":0},{"$f":"'Data Input - Option 5'!DB120","v":0},{"$f":"'Data Input - Option 5'!DC120","v":0}]
[null,"Non-elec","tCO2e",{"$f":"'Data Input - Option 5'!H128-'Data Input - Option 5'!H120","v":0},{"$f":"'Data Input - Option 5'!I128-'Data Input - Option 5'!I120","v":0},{"$f":"'Data Input - Option 5'!J128-'Data Input - Option 5'!J120","v":0},{"$f":"'Data Input - Option 5'!K128-'Data Input - Option 5'!K120","v":0},{"$f":"'Data Input - Option 5'!L128-'Data Input - Option 5'!L120","v":0},{"$f":"'Data Input - Option 5'!M128-'Data Input - Option 5'!M120","v":0},{"$f":"'Data Input - Option 5'!N128-'Data Input - Option 5'!N120","v":0},{"$f":"'Data Input - Option 5'!O128-'Data Input - Option 5'!O120","v":0},{"$f":"'Data Input - Option 5'!P128-'Data Input - Option 5'!P120","v":0},{"$f":"'Data Input - Option 5'!Q128-'Data Input - Option 5'!Q120","v":0},{"$f":"'Data Input - Option 5'!R128-'Data Input - Option 5'!R120","v":0},{"$f":"'Data Input - Option 5'!S128-'Data Input - Option 5'!S120","v":0},{"$f":"'Data Input - Option 5'!T128-'Data Input - Option 5'!T120","v":0},{"$f":"'Data Input - Option 5'!U128-'Data Input - Option 5'!U120","v":0},{"$f":"'Data Input - Option 5'!V128-'Data Input - Option 5'!V120","v":0},{"$f":"'Data Input - Option 5'!W128-'Data Input - Option 5'!W120","v":0},{"$f":"'Data Input - Option 5'!X128-'Data Input - Option 5'!X120","v":0},{"$f":"'Data Input - Option 5'!Y128-'Data Input - Option 5'!Y120","v":0},{"$f":"'Data Input - Option 5'!Z128-'Data Input - Option 5'!Z120","v":0},{"$f":"'Data Input - Option 5'!AA128-'Data Input - Option 5'!AA120","v":0},{"$f":"'Data Input - Option 5'!AB128-'Data Input - Option 5'!AB120","v":0},{"$f":"'Data Input - Option 5'!AC128-'Data Input - Option 5'!AC120","v":0},{"$f":"'Data Input - Option 5'!AD128-'Data Input - Option 5'!AD120","v":0},{"$f":"'Data Input - Option 5'!AE128-'Data Input - Option 5'!AE120","v":0},{"$f":"'Data Input - Option 5'!AF128-'Data Input - Option 5'!AF120","v":0},{"$f":"'Data Input - Option 5'!AG128-'Data Input - Option 5'!AG120","v":0},{"$f":"'Data Input - Option 5'!AH128-'Data Input - Option 5'!AH120","v":0},{"$f":"'Data Input - Option 5'!AI128-'Data Input - Option 5'!AI120","v":0},{"$f":"'Data Input - Option 5'!AJ128-'Data Input - Option 5'!AJ120","v":0},{"$f":"'Data Input - Option 5'!AK128-'Data Input - Option 5'!AK120","v":0},{"$f":"'Data Input - Option 5'!AL128-'Data Input - Option 5'!AL120","v":0},{"$f":"'Data Input - Option 5'!AM128-'Data Input - Option 5'!AM120","v":0},{"$f":"'Data Input - Option 5'!AN128-'Data Input - Option 5'!AN120","v":0},{"$f":"'Data Input - Option 5'!AO128-'Data Input - Option 5'!AO120","v":0},{"$f":"'Data Input - Option 5'!AP128-'Data Input - Option 5'!AP120","v":0},{"$f":"'Data Input - Option 5'!AQ128-'Data Input - Option 5'!AQ120","v":0},{"$f":"'Data Input - Option 5'!AR128-'Data Input - Option 5'!AR120","v":0},{"$f":"'Data Input - Option 5'!AS128-'Data Input - Option 5'!AS120","v":0},{"$f":"'Data Input - Option 5'!AT128-'Data Input - Option 5'!AT120","v":0},{"$f":"'Data Input - Option 5'!AU128-'Data Input - Option 5'!AU120","v":0},{"$f":"'Data Input - Option 5'!AV128-'Data Input - Option 5'!AV120","v":0},{"$f":"'Data Input - Option 5'!AW128-'Data Input - Option 5'!AW120","v":0},{"$f":"'Data Input - Option 5'!AX128-'Data Input - Option 5'!AX120","v":0},{"$f":"'Data Input - Option 5'!AY128-'Data Input - Option 5'!AY120","v":0},{"$f":"'Data Input - Option 5'!AZ128-'Data Input - Option 5'!AZ120","v":0},{"$f":"'Data Input - Option 5'!BA128-'Data Input - Option 5'!BA120","v":0},{"$f":"'Data Input - Option 5'!BB128-'Data Input - Option 5'!BB120","v":0},{"$f":"'Data Input - Option 5'!BC128-'Data Input - Option 5'!BC120","v":0},{"$f":"'Data Input - Option 5'!BD128-'Data Input - Option 5'!BD120","v":0},{"$f":"'Data Input - Option 5'!BE128-'Data Input - Option 5'!BE120","v":0},{"$f":"'Data Input - Option 5'!BF128-'Data Input - Option 5'!BF120","v":0},{"$f":"'Data Input - Option 5'!BG128-'Data Input - Option 5'!BG120","v":0},{"$f":"'Data Input - Option 5'!BH128-'Data Input - Option 5'!BH120","v":0},{"$f":"'Data Input - Option 5'!BI128-'Data Input - Option 5'!BI120","v":0},{"$f":"'Data Input - Option 5'!BJ128-'Data Input - Option 5'!BJ120","v":0},{"$f":"'Data Input - Option 5'!BK128-'Data Input - Option 5'!BK120","v":0},{"$f":"'Data Input - Option 5'!BL128-'Data Input - Option 5'!BL120","v":0},{"$f":"'Data Input - Option 5'!BM128-'Data Input - Option 5'!BM120","v":0},{"$f":"'Data Input - Option 5'!BN128-'Data Input - Option 5'!BN120","v":0},{"$f":"'Data Input - Option 5'!BO128-'Data Input - Option 5'!BO120","v":0},{"$f":"'Data Input - Option 5'!BP128-'Data Input - Option 5'!BP120","v":0},{"$f":"'Data Input - Option 5'!BQ128-'Data Input - Option 5'!BQ120","v":0},{"$f":"'Data Input - Option 5'!BR128-'Data Input - Option 5'!BR120","v":0},{"$f":"'Data Input - Option 5'!BS128-'Data Input - Option 5'!BS120","v":0},{"$f":"'Data Input - Option 5'!BT128-'Data Input - Option 5'!BT120","v":0},{"$f":"'Data Input - Option 5'!BU128-'Data Input - Option 5'!BU120","v":0},{"$f":"'Data Input - Option 5'!BV128-'Data Input - Option 5'!BV120","v":0},{"$f":"'Data Input - Option 5'!BW128-'Data Input - Option 5'!BW120","v":0},{"$f":"'Data Input - Option 5'!BX128-'Data Input - Option 5'!BX120","v":0},{"$f":"'Data Input - Option 5'!BY128-'Data Input - Option 5'!BY120","v":0},{"$f":"'Data Input - Option 5'!BZ128-'Data Input - Option 5'!BZ120","v":0},{"$f":"'Data Input - Option 5'!CA128-'Data Input - Option 5'!CA120","v":0},{"$f":"'Data Input - Option 5'!CB128-'Data Input - Option 5'!CB120","v":0},{"$f":"'Data Input - Option 5'!CC128-'Data Input - Option 5'!CC120","v":0},{"$f":"'Data Input - Option 5'!CD128-'Data Input - Option 5'!CD120","v":0},{"$f":"'Data Input - Option 5'!CE128-'Data Input - Option 5'!CE120","v":0},{"$f":"'Data Input - Option 5'!CF128-'Data Input - Option 5'!CF120","v":0},{"$f":"'Data Input - Option 5'!CG128-'Data Input - Option 5'!CG120","v":0},{"$f":"'Data Input - Option 5'!CH128-'Data Input - Option 5'!CH120","v":0},{"$f":"'Data Input - Option 5'!CI128-'Data Input - Option 5'!CI120","v":0},{"$f":"'Data Input - Option 5'!CJ128-'Data Input - Option 5'!CJ120","v":0},{"$f":"'Data Input - Option 5'!CK128-'Data Input - Option 5'!CK120","v":0},{"$f":"'Data Input - Option 5'!CL128-'Data Input - Option 5'!CL120","v":0},{"$f":"'Data Input - Option 5'!CM128-'Data Input - Option 5'!CM120","v":0},{"$f":"'Data Input - Option 5'!CN128-'Data Input - Option 5'!CN120","v":0},{"$f":"'Data Input - Option 5'!CO128-'Data Input - Option 5'!CO120","v":0},{"$f":"'Data Input - Option 5'!CP128-'Data Input - Option 5'!CP120","v":0},{"$f":"'Data Input - Option 5'!CQ128-'Data Input - Option 5'!CQ120","v":0},{"$f":"'Data Input - Option 5'!CR128-'Data Input - Option 5'!CR120","v":0},{"$f":"'Data Input - Option 5'!CS128-'Data Input - Option 5'!CS120","v":0},{"$f":"'Data Input - Option 5'!CT128-'Data Input - Option 5'!CT120","v":0},{"$f":"'Data Input - Option 5'!CU128-'Data Input - Option 5'!CU120","v":0},{"$f":"'Data Input - Option 5'!CV128-'Data Input - Option 5'!CV120","v":0},{"$f":"'Data Input - Option 5'!CW128-'Data Input - Option 5'!CW120","v":0},{"$f":"'Data Input - Option 5'!CX128-'Data Input - Option 5'!CX120","v":0},{"$f":"'Data Input - Option 5'!CY128-'Data Input - Option 5'!CY120","v":0},{"$f":"'Data Input - Option 5'!CZ128-'Data Input - Option 5'!CZ120","v":0},{"$f":"'Data Input - Option 5'!DA128-'Data Input - Option 5'!DA120","v":0},{"$f":"'Data Input - Option 5'!DB128-'Data Input - Option 5'!DB120","v":0},{"$f":"'Data Input - Option 5'!DC128-'Data Input - Option 5'!DC120","v":0}]
[null,"Value elec","£000s",{"$f":"HLOOKUP(Calc_Option5!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":277.52427701677743},{"$f":"HLOOKUP(Calc_Option5!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":281.75053504241367},{"$f":"HLOOKUP(Calc_Option5!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":286.04115232732352},{"$f":"HLOOKUP(Calc_Option5!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":290.39710896174978},{"$f":"HLOOKUP(Calc_Option5!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":294.81939996116728},{"$f":"HLOOKUP(Calc_Option5!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":299.30903549357089},{"$f":"HLOOKUP(Calc_Option5!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":303.86704111022425},{"$f":"HLOOKUP(Calc_Option5!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":308.49445797992308},{"$f":"HLOOKUP(Calc_Option5!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":313.19234312682551},{"$f":"HLOOKUP(Calc_Option5!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":317.96176967190405},{"$f":"HLOOKUP(Calc_Option5!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":322.80382707807519},{"$f":"HLOOKUP(Calc_Option5!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":327.71962139906111},{"$f":"HLOOKUP(Calc_Option5!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":332.71027553204169},{"$f":"HLOOKUP(Calc_Option5!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":337.77692947415403},{"$f":"HLOOKUP(Calc_Option5!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":342.92074058289751},{"$f":"HLOOKUP(Calc_Option5!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":348.14288384050508},{"$f":"HLOOKUP(Calc_Option5!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":353.44455212234016},{"$f":"HLOOKUP(Calc_Option5!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":358.82695646938089},{"$f":"HLOOKUP(Calc_Option5!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":364.20936081642157},{"$f":"HLOOKUP(Calc_Option5!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":369.6725012286679},{"$f":"HLOOKUP(Calc_Option5!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":375.21758874709786},{"$f":"HLOOKUP(Calc_Option5!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":380.84585257830429},{"$f":"HLOOKUP(Calc_Option5!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":386.55854036697883},{"$f":"HLOOKUP(Calc_Option5!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":392.35691847248347},{"$f":"HLOOKUP(Calc_Option5!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":398.2422722495707},{"$f":"HLOOKUP(Calc_Option5!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":404.21590633331419},{"$f":"HLOOKUP(Calc_Option5!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":410.27914492831383},{"$f":"HLOOKUP(Calc_Option5!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":416.43333210223847},{"$f":"HLOOKUP(Calc_Option5!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":422.67983208377206},{"$f":"HLOOKUP(Calc_Option5!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":429.02002956502855},{"$f":"HLOOKUP(Calc_Option5!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":435.45533000850395},{"$f":"HLOOKUP(Calc_Option5!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":441.98715995863148},{"$f":"HLOOKUP(Calc_Option5!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":448.61696735801092},{"$f":"HLOOKUP(Calc_Option5!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":455.34622186838101},{"$f":"HLOOKUP(Calc_Option5!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":462.17641519640665},{"$f":"HLOOKUP(Calc_Option5!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":469.10906142435272},{"$f":"HLOOKUP(Calc_Option5!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":476.14569734571796},{"$f":"HLOOKUP(Calc_Option5!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":483.28788280590368},{"$f":"HLOOKUP(Calc_Option5!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":490.5372010479922},{"$f":"HLOOKUP(Calc_Option5!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":497.89525906371205},{"$f":"HLOOKUP(Calc_Option5!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":505.36368794966768},{"$f":"HLOOKUP(Calc_Option5!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":512.94414326891263},{"$f":"HLOOKUP(Calc_Option5!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":520.6383054179463},{"$f":"HLOOKUP(Calc_Option5!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(Calc_Option5!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"Value non-elec","£000s",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!D$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!D$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":277.52427701677743},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!E$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!E$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":281.75053504241367},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!F$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!F$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":286.04115232732352},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!G$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!G$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":290.39710896174978},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!H$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!H$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":294.81939996116728},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!I$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!I$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":299.30903549357089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!J$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!J$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":303.86704111022425},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!K$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!K$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":308.49445797992308},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!L$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!L$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":313.19234312682551},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!M$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!M$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":317.96176967190405},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!N$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!N$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":322.80382707807519},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!O$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!O$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":327.71962139906111},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!P$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!P$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":332.71027553204169},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!Q$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!Q$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":337.77692947415403},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!R$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!R$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":342.92074058289751},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!S$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!S$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":348.14288384050508},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!T$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!T$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":353.44455212234016},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!U$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!U$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":358.82695646938089},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!V$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!V$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":364.20936081642157},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!W$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!W$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":369.6725012286679},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!X$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!X$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":375.21758874709786},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!Y$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!Y$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":380.84585257830429},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!Z$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!Z$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":386.55854036697883},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":392.35691847248347},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":398.2422722495707},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":404.21590633331419},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":410.27914492831383},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":416.43333210223847},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":422.67983208377206},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":429.02002956502855},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":435.45533000850395},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":441.98715995863148},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":448.61696735801092},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":455.34622186838101},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":462.17641519640665},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":469.10906142435272},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":476.14569734571796},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":483.28788280590368},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":490.5372010479922},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":497.89525906371205},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":505.36368794966768},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":512.94414326891263},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":520.6383054179463},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!AZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!AZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!BZ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!BZ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CA$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CA$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CB$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CB$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CC$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CC$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CD$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CD$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CE$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CE$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CF$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CF$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CG$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CG$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CH$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CH$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CI$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CI$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CJ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CJ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CK$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CK$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CL$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CL$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CM$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CM$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CN$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CN$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CO$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CO$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CP$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CP$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CQ$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CQ$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CR$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CR$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CS$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CS$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CT$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CT$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CU$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CU$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CV$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CV$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CW$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CW$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CX$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CX$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",HLOOKUP(Calc_Option5!CY$6,'Carbon Prices'!$D$9:$CH$15,3,FALSE),HLOOKUP(Calc_Option5!CY$6,'Carbon Prices'!$D$9:$CH$15,6,FALSE))","v":{"$error":"#N/A"}}]
[null,"Total value elec","£000s",{"$f":"IFERROR(D80*D82,0)","v":0},{"$f":"IFERROR(E80*E82,0)","v":0},{"$f":"IFERROR(F80*F82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5511.0124027609963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BR80*BR82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total value non-elec","£000s",{"$f":"IFERROR(D81*D83,0)","v":0},{"$f":"IFERROR(E81*E83,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted total GHG","£000s",{"$f":"SUM(D84:D85,D77)*D$7/1000","v":0},{"$f":"SUM(E84:E85,E77)*E$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2531094744520606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ84:BQ85,BQ77)*BQ$7/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SENSITIVITY ANALYSIS"]
[]
[null,"Low values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - Option 5'!H84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!I84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!J84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!K84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!L84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!M84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!N84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!O84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!P84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!R84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!S84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!T84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!U84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!V84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!W84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!X84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":73.166361794621778},{"$f":"IFERROR('Data Input - Option 5'!AI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!AZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CD84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CE84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CF84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CG84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CH84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CI84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CJ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CK84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CL84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CM84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CN84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CO84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CP84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CQ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CR84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CS84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CT84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CU84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CV84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CW84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CX84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CY84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CZ84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DA84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DB84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DC84*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B94,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - Option 5'!H85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!I85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!J85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!K85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!L85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!M85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!N85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!O85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!P85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!R85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!S85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!T85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!U85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!V85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!W85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!X85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!AZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CD85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CE85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CF85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CG85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CH85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CI85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CJ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CK85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CL85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CM85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CN85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CO85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CP85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CQ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CR85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CS85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CT85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CU85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CV85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CW85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CX85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CY85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CZ85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DA85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DB85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DC85*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B95,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - Option 5'!H86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!I86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!J86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!K86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!L86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!M86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!N86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!O86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!P86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!R86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!S86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!T86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!U86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!V86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!W86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!X86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!AZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CD86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CE86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CF86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CG86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CH86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CI86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CJ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CK86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CL86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CM86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CN86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CO86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CP86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CQ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CR86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CS86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CT86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CU86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CV86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CW86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CX86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CY86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CZ86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DA86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DB86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DC86*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B96,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - Option 5'!H87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!I87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!J87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!K87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!L87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!M87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!N87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!O87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!P87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!R87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!S87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!T87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!U87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!V87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!W87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!X87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!AZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CD87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CE87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CF87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CG87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CH87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CI87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CJ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CK87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CL87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CM87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CN87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CO87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CP87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CQ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CR87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CS87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CT87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CU87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CV87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CW87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CX87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CY87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CZ87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DA87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DB87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DC87*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B97,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - Option 5'!H88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!I88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!J88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!K88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!L88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!M88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!N88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!O88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!P88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!R88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!S88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!T88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!U88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!V88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!W88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!X88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!AZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CD88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CE88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CF88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CG88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CH88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CI88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CJ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CK88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CL88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CM88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CN88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CO88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CP88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CQ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CR88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CS88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CT88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CU88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CV88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CW88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CX88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CY88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CZ88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DA88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DB88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DC88*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B98,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - Option 5'!H89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!I89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!J89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!K89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!L89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!M89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!N89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!O89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!P89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!R89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!S89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!T89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!U89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!V89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!W89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!X89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!AZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!BZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CD89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CE89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CF89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CG89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CH89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CI89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CJ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CK89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CL89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CM89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CN89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CO89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CP89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CQ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CR89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CS89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CT89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CU89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CV89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CW89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CX89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CY89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!CZ89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DA89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DB89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""},{"$f":"IFERROR('Data Input - Option 5'!DC89*INDEX('Energy Prices'!$F$19:$CJ$24,MATCH($B99,'Energy Prices'!$C$19:$C$24,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,\"\")","v":""}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D94:D99)*D$7","v":0},{"$f":"SUM(E94:E99)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.913164936456951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL94:BL99)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B61","v":0},"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),D53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),E53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),F53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),G53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),H53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),I53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),J53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),K53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),L53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),M53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),N53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),O53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),P53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),R53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),S53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),T53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),U53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),V53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),W53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),X53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B104,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$X$18:$X$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B104,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),D54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),E54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),F54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),G54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),H54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),I54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),J54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),K54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),L54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),M54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),N54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),O54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),P54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),R54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),S54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),T54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),U54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),V54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),W54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),X54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B105,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$X$18:$X$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B105,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),D55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),E55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),F55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),G55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),H55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),I55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),J55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),K55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),L55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),M55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),N55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),O55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),P55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),R55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),S55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),T55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),U55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),V55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),W55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),X55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B106,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$X$18:$X$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B106,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),D56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),E56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),F56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),G56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),H56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),I56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),J56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),K56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),L56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),M56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),N56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),O56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),P56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),R56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),S56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),T56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),U56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),V56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),W56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),X56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B107,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$X$18:$X$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B107,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),D57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),E57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),F57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),G57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),H57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),I57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),J57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),K57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),L57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),M57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),N57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),O57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),P57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),R57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),S57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),T57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),U57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),V57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),W57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),X57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B108,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$X$18:$X$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B108,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),D58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),E58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),F58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),G58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),H58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),I58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),J58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),K58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),L58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),M58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),N58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),O58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),P58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),R58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),S58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),T58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),U58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),V58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),W58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),X58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$110=FALSE,LEFT($B109,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$X$18:$X$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$AB$18:$AB$70,MATCH($B109,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B104,4)=\"PM10\",LEFT(B105,4)=\"PM10\",LEFT(B106,4)=\"PM10\",LEFT(B107,4)=\"PM10\",LEFT(B108,4)=\"PM10\",LEFT(B109,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D112)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D112)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D112)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D112)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D112)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D112)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D112)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D112)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D112)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D112)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D112)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D112)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D112)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D112)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D112)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D112)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D112)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D112)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D112)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D112)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D112)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D112)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D112)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D112)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D112)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D112)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D112)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D112)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D112)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D112)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D112)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D112)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D112)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D112)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D112)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D112)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D112)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D112)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D112)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D112)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D112)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D112)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D112)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D112)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D112)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D112)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D112)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D112)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D112)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D112)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D112)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D112)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D112)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D112)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D112)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D112)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D112)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D112)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D112)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D112)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D112)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D112)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D112)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D112)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D112)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D112)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D112)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D112)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D112)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D112)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D112)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D112)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D112)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D112)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D112)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D112)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D112)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D112)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D112)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D112)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D112)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D112)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D112)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D112)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D112)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D112)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D112)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D112)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D112)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D112)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D112)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D112)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D112)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D112)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D112)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D112)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D112)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D112)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D112)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D112)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D104:D109)*D113","v":0},{"$f":"SUM(E104:E109)*E113","v":0},{"$f":"SUM(F104:F109)*F113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ104:AJ109)*AJ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL104:BL109)*BL113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D114*D$7","v":0},{"$f":"E114*E$7","v":0},{"$f":"F114*F$7","v":0},{"$f":"G114*G$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS114*BS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!D$75,0)","v":0},{"$f":"E80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!E$75,0)","v":0},{"$f":"F80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!F$75,0)","v":0},{"$f":"G80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!G$75,0)","v":0},{"$f":"H80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!H$75,0)","v":0},{"$f":"I80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!I$75,0)","v":0},{"$f":"J80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!J$75,0)","v":0},{"$f":"K80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!K$75,0)","v":0},{"$f":"L80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!L$75,0)","v":0},{"$f":"M80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!M$75,0)","v":0},{"$f":"N80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!N$75,0)","v":0},{"$f":"O80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!O$75,0)","v":0},{"$f":"P80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!P$75,0)","v":0},{"$f":"Q80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!Q$75,0)","v":0},{"$f":"R80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!R$75,0)","v":0},{"$f":"S80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!S$75,0)","v":0},{"$f":"T80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!T$75,0)","v":0},{"$f":"U80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!U$75,0)","v":0},{"$f":"V80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!V$75,0)","v":0},{"$f":"W80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!W$75,0)","v":0},{"$f":"X80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!X$75,0)","v":0},{"$f":"Y80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!Y$75,0)","v":0},{"$f":"Z80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!Z$75,0)","v":0},{"$f":"AA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AA$75,0)","v":0},{"$f":"AB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AB$75,0)","v":0},{"$f":"AC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AC$75,0)","v":0},{"$f":"AD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AD$75,0)","v":13.432348367899397},{"$f":"AE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AE$75,0)","v":0},{"$f":"AF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AF$75,0)","v":0},{"$f":"AG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AG$75,0)","v":0},{"$f":"AH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AH$75,0)","v":0},{"$f":"AI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AI$75,0)","v":0},{"$f":"AJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AJ$75,0)","v":0},{"$f":"AK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AK$75,0)","v":0},{"$f":"AL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AL$75,0)","v":0},{"$f":"AM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AM$75,0)","v":0},{"$f":"AN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AN$75,0)","v":0},{"$f":"AO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AO$75,0)","v":0},{"$f":"AP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AP$75,0)","v":0},{"$f":"AQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AQ$75,0)","v":0},{"$f":"AR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AR$75,0)","v":0},{"$f":"AS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AS$75,0)","v":0},{"$f":"AT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AT$75,0)","v":0},{"$f":"AU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AU$75,0)","v":0},{"$f":"AV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AV$75,0)","v":0},{"$f":"AW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AW$75,0)","v":0},{"$f":"AX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AX$75,0)","v":0},{"$f":"AY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AY$75,0)","v":0},{"$f":"AZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AZ$75,0)","v":0},{"$f":"BA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BA$75,0)","v":0},{"$f":"BB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BB$75,0)","v":0},{"$f":"BC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BC$75,0)","v":0},{"$f":"BD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BD$75,0)","v":0},{"$f":"BE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BE$75,0)","v":0},{"$f":"BF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BF$75,0)","v":0},{"$f":"BG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BG$75,0)","v":0},{"$f":"BH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BH$75,0)","v":0},{"$f":"BI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BI$75,0)","v":0},{"$f":"BJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BJ$75,0)","v":0},{"$f":"BK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BK$75,0)","v":0},{"$f":"BL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BL$75,0)","v":0},{"$f":"BM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BM$75,0)","v":0},{"$f":"BN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BN$75,0)","v":0},{"$f":"BO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BO$75,0)","v":0},{"$f":"BP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BP$75,0)","v":0},{"$f":"BQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BQ$75,0)","v":0},{"$f":"BR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BR$75,0)","v":0},{"$f":"BS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BS$75,0)","v":0},{"$f":"BT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BT$75,0)","v":0},{"$f":"BU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BU$75,0)","v":0},{"$f":"BV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BV$75,0)","v":0},{"$f":"BW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BW$75,0)","v":0},{"$f":"BX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BX$75,0)","v":0},{"$f":"BY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BY$75,0)","v":0},{"$f":"BZ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BZ$75,0)","v":0},{"$f":"CA80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CA$75,0)","v":0},{"$f":"CB80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CB$75,0)","v":0},{"$f":"CC80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CC$75,0)","v":0},{"$f":"CD80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CD$75,0)","v":0},{"$f":"CE80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CE$75,0)","v":0},{"$f":"CF80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CF$75,0)","v":0},{"$f":"CG80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CG$75,0)","v":0},{"$f":"CH80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CH$75,0)","v":0},{"$f":"CI80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CI$75,0)","v":0},{"$f":"CJ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CJ$75,0)","v":0},{"$f":"CK80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CK$75,0)","v":0},{"$f":"CL80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CL$75,0)","v":0},{"$f":"CM80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CM$75,0)","v":0},{"$f":"CN80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CN$75,0)","v":0},{"$f":"CO80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CO$75,0)","v":0},{"$f":"CP80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CP$75,0)","v":0},{"$f":"CQ80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CQ$75,0)","v":0},{"$f":"CR80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CR$75,0)","v":0},{"$f":"CS80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CS$75,0)","v":0},{"$f":"CT80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CT$75,0)","v":0},{"$f":"CU80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CU$75,0)","v":0},{"$f":"CV80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CV$75,0)","v":0},{"$f":"CW80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CW$75,0)","v":0},{"$f":"CX80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CX$75,0)","v":0},{"$f":"CY80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CY$75)","v":0}]
[null,"Value TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,1,MATCH(Calc_Option5!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total NON-TRADED","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.13876213850838873},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14087526752120683},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14302057616366176},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1451985544808749},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14740969998058365},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.14965451774678545},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15193352055511211},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15424722898996154},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15659617156341274},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.15898088483595202},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.1614019135390376},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16385981069953057},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16635513776602084},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.16888846473707703},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17146037029144875},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17407144192025253},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17672227606117008},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.17941347823469045},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18210468040821079},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18483625061433395},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.18760879437354894},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19042292628915214},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19327927018348942},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19617845923624175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.19912113612478535},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20210795316665708},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2051395724641569},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.20821666605111924},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21133991604188604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21451001478251427},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.21772766500425197},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22099357997931574},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22430848367900547},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.22767311093419051},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23108820759820334},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23455453071217636},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.23807284867285899},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24164394140295184},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.2452686005239961},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.24894762953185604},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25268184397483384},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.25647207163445629},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.26031915270897316},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,4,MATCH(Calc_Option5!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D118*D120)+(D119*D121)*D$7","v":0},{"$f":"(E118*E120)+(E119*E121)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7555062013804981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ118*BQ120)+(BQ119*BQ121)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"High values"]
[]
[null,"Energy Consumption"]
[null,"Electricity","£000s",{"$f":"IFERROR('Data Input - Option 5'!H84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!I84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!J84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!K84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!L84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!M84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!N84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!O84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!P84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!R84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!S84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!T84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!U84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!V84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!W84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!X84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":64.590418171335116},{"$f":"IFERROR('Data Input - Option 5'!AI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CD84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CE84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CF84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CG84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CH84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CI84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CJ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CK84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CL84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CM84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CN84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CO84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CP84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CQ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CR84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CS84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CT84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CU84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CV84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CW84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CX84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CY84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CZ84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DA84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DB84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DC84*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B128,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Natural Gas","£000s",{"$f":"IFERROR('Data Input - Option 5'!H85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!I85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!J85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!K85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!L85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!M85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!N85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!O85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!P85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!R85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!S85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!T85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!U85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!V85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!W85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!X85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CD85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CE85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CF85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CG85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CH85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CI85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CJ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CK85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CL85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CM85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CN85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CO85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CP85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CQ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CR85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CS85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CT85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CU85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CV85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CW85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CX85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CY85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CZ85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DA85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DB85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DC85*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B129,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Coal","£000s",{"$f":"IFERROR('Data Input - Option 5'!H86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!I86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!J86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!K86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!L86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!M86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!N86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!O86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!P86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!R86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!S86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!T86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!U86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!V86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!W86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!X86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CD86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CE86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CF86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CG86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CH86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CI86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CJ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CK86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CL86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CM86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CN86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CO86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CP86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CQ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CR86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CS86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CT86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CU86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CV86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CW86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CX86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CY86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CZ86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DA86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DB86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DC86*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B130,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Gas Oil","£000s",{"$f":"IFERROR('Data Input - Option 5'!H87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!I87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!J87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!K87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!L87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!M87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!N87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!O87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!P87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!R87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!S87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!T87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!U87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!V87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!W87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!X87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CD87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CE87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CF87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CG87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CH87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CI87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CJ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CK87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CL87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CM87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CN87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CO87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CP87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CQ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CR87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CS87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CT87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CU87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CV87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CW87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CX87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CY87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CZ87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DA87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DB87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DC87*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B131,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Petrol","£000s",{"$f":"IFERROR('Data Input - Option 5'!H88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!I88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!J88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!K88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!L88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!M88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!N88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!O88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!P88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!R88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!S88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!T88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!U88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!V88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!W88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!X88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CD88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CE88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CF88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CG88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CH88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CI88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CJ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CK88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CL88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CM88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CN88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CO88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CP88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CQ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CR88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CS88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CT88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CU88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CV88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CW88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CX88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CY88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CZ88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DA88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DB88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DC88*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B132,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[null,"Road - Diesel","£000s",{"$f":"IFERROR('Data Input - Option 5'!H89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!D$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!I89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!E$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!J89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!F$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!K89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!G$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!L89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!H$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!M89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!I$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!N89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!J$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!O89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!K$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!P89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!L$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Q89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!M$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!R89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!N$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!S89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!O$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!T89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!P$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!U89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Q$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!V89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!R$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!W89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!S$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!X89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!T$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Y89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!U$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!Z89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!V$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!W$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!X$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Y$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!Z$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!AZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!AZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!BZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CD89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!BZ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CE89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CA$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CF89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CB$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CG89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CC$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CH89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CD$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CI89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CE$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CJ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CF$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CK89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CG$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CL89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CH$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CM89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CI$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CN89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CJ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CO89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CK$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CP89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CL$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CQ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CM$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CR89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CN$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CS89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CO$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CT89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CP$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CU89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CQ$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CV89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CR$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CW89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CS$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CX89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CT$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CY89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CU$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!CZ89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CV$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DA89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CW$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DB89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CX$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0},{"$f":"IFERROR('Data Input - Option 5'!DC89*INDEX('Energy Prices'!$F$26:$CJ$31,MATCH($B133,'Energy Prices'!$C$26:$C$31,0),MATCH(Calc_Option5!CY$6,'Energy Prices'!$F$11:$CJ$11,0))/100000,0)","v":0}]
[]
[null,"Discounted energy","£000s",{"$f":"SUM(D128:D133)*D$7","v":0},{"$f":"SUM(E128:E133)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.406996120666697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL128:BL133)*BL$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B53","v":0},"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),D53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),E53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),F53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),G53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),H53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),I53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),J53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),K53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),L53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),M53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),N53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),O53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),P53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),R53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),S53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),T53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),U53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),V53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),W53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),X53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B138,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$V$18:$V$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B138,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),D54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),E54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),F54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),G54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),H54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),I54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),J54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),K54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),L54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),M54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),N54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),O54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),P54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),R54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),S54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),T54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),U54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),V54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),W54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),X54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B139,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$V$18:$V$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B139,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),D55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),E55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),F55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),G55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),H55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),I55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),J55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),K55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),L55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),M55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),N55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),O55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),P55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),R55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),S55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),T55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),U55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),V55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),W55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),X55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B140,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$V$18:$V$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B140,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),D56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),E56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),F56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),G56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),H56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),I56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),J56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),K56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),L56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),M56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),N56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),O56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),P56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),R56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),S56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),T56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),U56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),V56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),W56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),X56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B141,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$V$18:$V$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B141,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),D57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),E57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),F57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),G57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),H57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),I57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),J57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),K57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),L57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),M57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),N57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),O57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),P57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),R57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),S57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),T57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),U57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),V57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),W57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),X57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B142,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$V$18:$V$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B142,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),D58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),E58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),F58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),G58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),H58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),I58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),J58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),K58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),L58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),M58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),N58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),O58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),P58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),R58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),S58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),T58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),U58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),V58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),W58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),X58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$144=FALSE,LEFT($B143,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$V$18:$V$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$Z$18:$Z$70,MATCH($B143,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B138,4)=\"PM10\",LEFT(B139,4)=\"PM10\",LEFT(B140,4)=\"PM10\",LEFT(B141,4)=\"PM10\",LEFT(B142,4)=\"PM10\",LEFT(B143,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D146)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D146)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D146)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D146)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D146)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D146)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D146)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D146)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D146)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D146)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D146)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D146)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D146)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D146)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D146)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D146)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D146)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D146)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D146)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D146)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D146)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D146)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D146)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D146)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D146)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D146)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D146)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D146)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D146)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D146)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D146)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D146)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D146)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D146)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D146)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D146)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D146)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D146)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D146)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D146)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D146)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D146)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D146)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D146)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D146)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D146)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D146)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D146)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D146)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D146)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D146)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D146)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D146)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D146)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D146)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D146)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D146)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D146)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D146)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D146)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D146)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D146)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D146)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D146)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D146)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D146)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D146)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D146)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D146)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D146)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D146)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D146)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D146)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D146)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D146)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D146)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D146)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D146)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D146)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D146)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D146)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D146)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D146)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D146)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D146)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D146)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D146)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D146)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D146)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D146)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D146)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D146)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D146)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D146)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D146)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D146)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D146)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D146)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D146)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D146)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D138:D143)*D147","v":0},{"$f":"SUM(E138:E143)*E147","v":0},{"$f":"SUM(F138:F143)*F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ138:AJ143)*AJ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL138:BL143)*BL147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D148*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP148*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GHG emissions"]
[null,"Traded","tCO2e",{"$f":"D$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!D$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!D$75,0)","v":0},{"$f":"E$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!E$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!E$75,0)","v":0},{"$f":"F$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!F$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!F$75,0)","v":0},{"$f":"G$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!G$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!G$75,0)","v":0},{"$f":"H$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!H$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!H$75,0)","v":0},{"$f":"I$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!I$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!I$75,0)","v":0},{"$f":"J$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!J$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!J$75,0)","v":0},{"$f":"K$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!K$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!K$75,0)","v":0},{"$f":"L$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!L$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!L$75,0)","v":0},{"$f":"M$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!M$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!M$75,0)","v":0},{"$f":"N$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!N$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!N$75,0)","v":0},{"$f":"O$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!O$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!O$75,0)","v":0},{"$f":"P$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!P$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!P$75,0)","v":0},{"$f":"Q$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!Q$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!Q$75,0)","v":0},{"$f":"R$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!R$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!R$75,0)","v":0},{"$f":"S$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!S$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!S$75,0)","v":0},{"$f":"T$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!T$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!T$75,0)","v":0},{"$f":"U$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!U$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!U$75,0)","v":0},{"$f":"V$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!V$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!V$75,0)","v":0},{"$f":"W$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!W$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!W$75,0)","v":0},{"$f":"X$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!X$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!X$75,0)","v":0},{"$f":"Y$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!Y$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!Y$75,0)","v":0},{"$f":"Z$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!Z$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!Z$75,0)","v":0},{"$f":"AA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AA$75,0)","v":0},{"$f":"AB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AB$75,0)","v":0},{"$f":"AC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AC$75,0)","v":0},{"$f":"AD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AD$75,0)","v":13.432348367899397},{"$f":"AE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AE$75,0)","v":0},{"$f":"AF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AF$75,0)","v":0},{"$f":"AG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AG$75,0)","v":0},{"$f":"AH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AH$75,0)","v":0},{"$f":"AI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AI$75,0)","v":0},{"$f":"AJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AJ$75,0)","v":0},{"$f":"AK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AK$75,0)","v":0},{"$f":"AL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AL$75,0)","v":0},{"$f":"AM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AM$75,0)","v":0},{"$f":"AN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AN$75,0)","v":0},{"$f":"AO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AO$75,0)","v":0},{"$f":"AP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AP$75,0)","v":0},{"$f":"AQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AQ$75,0)","v":0},{"$f":"AR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AR$75,0)","v":0},{"$f":"AS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AS$75,0)","v":0},{"$f":"AT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AT$75,0)","v":0},{"$f":"AU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AU$75,0)","v":0},{"$f":"AV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AV$75,0)","v":0},{"$f":"AW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AW$75,0)","v":0},{"$f":"AX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AX$75,0)","v":0},{"$f":"AY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AY$75,0)","v":0},{"$f":"AZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!AZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!AZ$75,0)","v":0},{"$f":"BA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BA$75,0)","v":0},{"$f":"BB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BB$75,0)","v":0},{"$f":"BC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BC$75,0)","v":0},{"$f":"BD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BD$75,0)","v":0},{"$f":"BE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BE$75,0)","v":0},{"$f":"BF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BF$75,0)","v":0},{"$f":"BG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BG$75,0)","v":0},{"$f":"BH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BH$75,0)","v":0},{"$f":"BI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BI$75,0)","v":0},{"$f":"BJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BJ$75,0)","v":0},{"$f":"BK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BK$75,0)","v":0},{"$f":"BL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BL$75,0)","v":0},{"$f":"BM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BM$75,0)","v":0},{"$f":"BN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BN$75,0)","v":0},{"$f":"BO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BO$75,0)","v":0},{"$f":"BP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BP$75,0)","v":0},{"$f":"BQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BQ$75,0)","v":0},{"$f":"BR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BR$75,0)","v":0},{"$f":"BS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BS$75,0)","v":0},{"$f":"BT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BT$75,0)","v":0},{"$f":"BU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BU$75,0)","v":0},{"$f":"BV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BV$75,0)","v":0},{"$f":"BW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BW$75,0)","v":0},{"$f":"BX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BX$75,0)","v":0},{"$f":"BY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BY$75,0)","v":0},{"$f":"BZ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!BZ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!BZ$75,0)","v":0},{"$f":"CA$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CA$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CA$75,0)","v":0},{"$f":"CB$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CB$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CB$75,0)","v":0},{"$f":"CC$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CC$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CC$75,0)","v":0},{"$f":"CD$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CD$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CD$75,0)","v":0},{"$f":"CE$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CE$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CE$75,0)","v":0},{"$f":"CF$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CF$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CF$75,0)","v":0},{"$f":"CG$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CG$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CG$75,0)","v":0},{"$f":"CH$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CH$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CH$75,0)","v":0},{"$f":"CI$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CI$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CI$75,0)","v":0},{"$f":"CJ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CJ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CJ$75,0)","v":0},{"$f":"CK$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CK$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CK$75,0)","v":0},{"$f":"CL$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CL$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CL$75,0)","v":0},{"$f":"CM$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CM$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CM$75,0)","v":0},{"$f":"CN$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CN$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CN$75,0)","v":0},{"$f":"CO$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CO$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CO$75,0)","v":0},{"$f":"CP$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CP$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CP$75,0)","v":0},{"$f":"CQ$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CQ$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CQ$75,0)","v":0},{"$f":"CR$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CR$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CR$75,0)","v":0},{"$f":"CS$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CS$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CS$75,0)","v":0},{"$f":"CT$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CT$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CT$75,0)","v":0},{"$f":"CU$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CU$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CU$75,0)","v":0},{"$f":"CV$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CV$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CV$75,0)","v":0},{"$f":"CW$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CW$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CW$75,0)","v":0},{"$f":"CX$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CX$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CX$75,0)","v":0},{"$f":"CY$80+IF('Data Input - General'!$F$10=\"Yes\",Calc_Option5!CY$81,0)+IF('Data Input - General'!$F$12=\"Yes\",Calc_Option5!CY$75,0)","v":0}]
[null,"Non-traded","tCO2e",{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!D$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!D$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!E$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!E$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!F$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!F$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!G$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!G$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!H$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!H$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!I$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!I$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!J$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!J$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!K$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!K$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!L$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!L$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!M$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!M$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!N$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!N$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!O$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!O$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!P$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!P$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!Q$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!Q$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!R$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!R$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!S$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!S$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!T$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!T$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!U$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!U$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!V$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!V$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!W$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!W$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!X$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!X$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!Y$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!Y$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!Z$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!Z$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!AZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!AZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BY$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!BZ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!BZ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CA$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CA$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CB$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CB$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CC$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CC$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CD$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CD$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CE$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CE$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CF$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CF$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CG$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CG$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CH$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CH$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CI$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CI$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CJ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CJ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CK$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CK$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CL$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CL$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CM$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CM$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CN$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CN$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CO$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CO$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CP$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CP$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CQ$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CQ$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CR$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CR$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CS$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CS$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CT$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CT$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CU$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CU$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CV$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CV$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CW$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CW$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CX$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CX$75)","v":0},{"$f":"IF('Data Input - General'!$F$10=\"Yes\",0,Calc_Option5!CY$81)+IF('Data Input - General'!$F$12=\"Yes\",0,Calc_Option5!CY$75)","v":0}]
[null,"Value non-elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,3,MATCH(Calc_Option5!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Total value elec","£000s",{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!D$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.41628641552516621},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!E$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42262580256362048},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!F$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.42906172849098534},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!G$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.43559566344262468},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!H$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44222909994175091},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!I$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.44896355324035631},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!J$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.45580056166533633},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!K$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.4627416869698846},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!L$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.46978851469023825},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!M$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.47694265450785606},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!N$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.48420574061711275},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!O$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49157943209859162},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!P$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.49906541329806259},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!Q$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.50666539421123102},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!R$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.51438111087434624},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!S$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.52221432576075766},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!T$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53016682818351024},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!U$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.53824043470407124},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!V$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.54631404122463234},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!W$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.55450875184300186},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!X$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.56282638312064681},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!Y$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57126877886745653},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!Z$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.57983781055046824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.58853537770872522},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.59736340837435586},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.60632385949997125},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.61541871739247078},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.62464999815335776},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.63401974812565809},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.64353004434754291},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.65318299501275601},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.66298073993794726},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.67292545103701651},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.68301933280257177},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.69326462279461021},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.70366359213652929},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.71421854601857715},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.72493182420885582},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.7358058015719886},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.74684288859556824},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.75804553192450175},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.76941621490336931},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0.78095745812691975},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!AZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!BZ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CA$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CB$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CC$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CD$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CE$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CF$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CG$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CH$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CI$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CJ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CK$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CL$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CM$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CN$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CO$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CP$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CQ$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CR$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CS$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CT$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CU$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CV$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CW$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CX$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0},{"$f":"IFERROR(INDEX('Carbon Prices'!$D$10:$CH$15,6,MATCH(Calc_Option5!CY$6,'Carbon Prices'!$D$9:$CH$9,0))/1000,0)","v":0}]
[null,"Discounted total","£000s",{"$f":"(D152*D154)+(D153*D155)*D$7","v":0},{"$f":"(E152*E154)+(E153*E155)*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2665186041414955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ152*BQ154)+(BQ153*BQ155)*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"EEA Damage costs"]
[]
[null,"Air pollutant emissions- value"]
[null,{"$f":"B138","v":0},"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),D53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,D53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),E53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,E53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),F53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,F53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),G53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,G53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),H53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,H53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),I53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,I53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),J53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,J53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),K53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,K53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),L53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,L53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),M53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,M53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),N53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,N53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),O53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,O53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),P53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,P53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Q53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Q53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),R53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,R53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),S53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,S53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),T53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,T53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),U53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,U53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),V53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,V53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),W53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,W53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),X53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,X53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Y53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Y53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),Z53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,Z53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),AZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,AZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),BZ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,BZ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CA53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CA53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CB53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CB53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CC53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CC53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CD53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CD53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CE53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CE53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CF53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CF53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CG53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CG53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CH53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CH53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CI53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CI53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CJ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CJ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CK53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CK53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CL53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CL53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CM53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CM53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CN53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CN53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CO53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CO53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CP53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CP53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CQ53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CQ53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CR53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CR53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CS53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CS53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CT53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CT53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CU53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CU53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CV53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CV53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CW53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CW53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CX53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CX53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B162,3)<>\"NOX\"),CY53*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000,CY53*INDEX('Damage costs'!$U$18:$U$70,MATCH($B162,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),D54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,D54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),E54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,E54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),F54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,F54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),G54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,G54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),H54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,H54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),I54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,I54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),J54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,J54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),K54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,K54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),L54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,L54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),M54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,M54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),N54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,N54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),O54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,O54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),P54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,P54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Q54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Q54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),R54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,R54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),S54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,S54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),T54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,T54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),U54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,U54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),V54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,V54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),W54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,W54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),X54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,X54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Y54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Y54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),Z54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,Z54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),AZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,AZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),BZ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,BZ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CA54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CA54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CB54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CB54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CC54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CC54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CD54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CD54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CE54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CE54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CF54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CF54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CG54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CG54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CH54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CH54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CI54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CI54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CJ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CJ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CK54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CK54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CL54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CL54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CM54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CM54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CN54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CN54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CO54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CO54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CP54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CP54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CQ54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CQ54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CR54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CR54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CS54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CS54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CT54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CT54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CU54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CU54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CV54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CV54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CW54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CW54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CX54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CX54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B163,3)<>\"NOX\"),CY54*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000,CY54*INDEX('Damage costs'!$U$18:$U$70,MATCH($B163,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),D55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,D55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),E55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,E55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),F55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,F55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),G55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,G55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),H55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,H55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),I55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,I55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),J55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,J55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),K55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,K55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),L55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,L55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),M55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,M55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),N55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,N55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),O55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,O55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),P55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,P55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Q55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Q55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),R55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,R55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),S55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,S55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),T55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,T55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),U55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,U55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),V55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,V55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),W55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,W55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),X55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,X55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Y55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Y55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),Z55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,Z55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),AZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,AZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),BZ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,BZ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CA55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CA55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CB55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CB55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CC55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CC55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CD55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CD55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CE55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CE55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CF55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CF55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CG55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CG55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CH55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CH55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CI55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CI55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CJ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CJ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CK55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CK55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CL55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CL55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CM55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CM55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CN55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CN55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CO55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CO55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CP55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CP55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CQ55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CQ55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CR55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CR55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CS55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CS55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CT55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CT55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CU55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CU55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CV55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CV55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CW55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CW55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CX55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CX55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B164,3)<>\"NOX\"),CY55*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000,CY55*INDEX('Damage costs'!$U$18:$U$70,MATCH($B164,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),D56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,D56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),E56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,E56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),F56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,F56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),G56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,G56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),H56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,H56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),I56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,I56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),J56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,J56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),K56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,K56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),L56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,L56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),M56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,M56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),N56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,N56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),O56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,O56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),P56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,P56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Q56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Q56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),R56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,R56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),S56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,S56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),T56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,T56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),U56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,U56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),V56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,V56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),W56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,W56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),X56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,X56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Y56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Y56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),Z56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,Z56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),AZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,AZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),BZ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,BZ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CA56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CA56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CB56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CB56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CC56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CC56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CD56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CD56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CE56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CE56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CF56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CF56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CG56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CG56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CH56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CH56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CI56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CI56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CJ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CJ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CK56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CK56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CL56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CL56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CM56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CM56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CN56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CN56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CO56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CO56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CP56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CP56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CQ56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CQ56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CR56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CR56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CS56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CS56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CT56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CT56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CU56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CU56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CV56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CV56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CW56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CW56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CX56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CX56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B165,3)<>\"NOX\"),CY56*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000,CY56*INDEX('Damage costs'!$U$18:$U$70,MATCH($B165,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),D57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,D57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),E57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,E57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),F57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,F57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),G57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,G57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),H57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,H57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),I57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,I57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),J57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,J57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),K57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,K57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),L57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,L57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),M57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,M57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),N57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,N57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),O57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,O57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),P57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,P57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Q57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Q57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),R57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,R57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),S57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,S57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),T57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,T57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),U57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,U57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),V57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,V57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),W57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,W57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),X57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,X57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Y57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Y57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),Z57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,Z57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),AZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,AZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),BZ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,BZ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CA57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CA57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CB57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CB57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CC57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CC57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CD57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CD57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CE57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CE57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CF57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CF57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CG57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CG57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CH57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CH57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CI57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CI57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CJ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CJ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CK57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CK57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CL57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CL57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CM57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CM57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CN57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CN57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CO57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CO57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CP57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CP57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CQ57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CQ57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CR57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CR57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CS57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CS57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CT57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CT57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CU57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CU57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CV57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CV57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CW57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CW57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CX57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CX57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B166,3)<>\"NOX\"),CY57*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000,CY57*INDEX('Damage costs'!$U$18:$U$70,MATCH($B166,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,0,"£000s",{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),D58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,D58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),E58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,E58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),F58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,F58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),G58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,G58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),H58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,H58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),I58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,I58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),J58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,J58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),K58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,K58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),L58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,L58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),M58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,M58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),N58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,N58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),O58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,O58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),P58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,P58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Q58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Q58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),R58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,R58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),S58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,S58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),T58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,T58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),U58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,U58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),V58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,V58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),W58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,W58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),X58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,X58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Y58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Y58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),Z58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,Z58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),AZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,AZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),BZ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,BZ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CA58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CA58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CB58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CB58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CC58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CC58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CD58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CD58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CE58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CE58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CF58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CF58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CG58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CG58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CH58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CH58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CI58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CI58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CJ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CJ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CK58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CK58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CL58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CL58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CM58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CM58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CN58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CN58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CO58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CO58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CP58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CP58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CQ58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CQ58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CR58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CR58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CS58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CS58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CT58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CT58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CU58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CU58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CV58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CV58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CW58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CW58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CX58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CX58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""},{"$f":"IFERROR(IF(OR($C$168=FALSE,LEFT($B167,3)<>\"NOX\"),CY58*INDEX('Damage costs'!$Q$18:$Q$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000,CY58*INDEX('Damage costs'!$U$18:$U$70,MATCH($B167,'Damage costs'!$C$18:$C$70,0))/1000),\"\")","v":""}]
[null,"PM10 Used",{"$f":"IF(OR(LEFT(B162,4)=\"PM10\",LEFT(B163,4)=\"PM10\",LEFT(B164,4)=\"PM10\",LEFT(B165,4)=\"PM10\",LEFT(B166,4)=\"PM10\",LEFT(B167,4)=\"PM10\"),TRUE,FALSE)","v":false}]
[]
[null,"Uplift pa","%",{"$f":"'Discount and deflators'!$H$5","v":0.02}]
[null,"Uplift factor",null,{"$f":"IF(D$6=0,0,(1+$D170)^(D$6-'Data Input - General'!$F$22))","v":1},{"$f":"IF(E$6=0,0,(1+$D170)^(E$6-'Data Input - General'!$F$22))","v":1.02},{"$f":"IF(F$6=0,0,(1+$D170)^(F$6-'Data Input - General'!$F$22))","v":1.0404},{"$f":"IF(G$6=0,0,(1+$D170)^(G$6-'Data Input - General'!$F$22))","v":1.0612079999999999},{"$f":"IF(H$6=0,0,(1+$D170)^(H$6-'Data Input - General'!$F$22))","v":1.08243216},{"$f":"IF(I$6=0,0,(1+$D170)^(I$6-'Data Input - General'!$F$22))","v":1.1040808032},{"$f":"IF(J$6=0,0,(1+$D170)^(J$6-'Data Input - General'!$F$22))","v":1.1261624192640001},{"$f":"IF(K$6=0,0,(1+$D170)^(K$6-'Data Input - General'!$F$22))","v":1.1486856676492798},{"$f":"IF(L$6=0,0,(1+$D170)^(L$6-'Data Input - General'!$F$22))","v":1.1716593810022655},{"$f":"IF(M$6=0,0,(1+$D170)^(M$6-'Data Input - General'!$F$22))","v":1.1950925686223108},{"$f":"IF(N$6=0,0,(1+$D170)^(N$6-'Data Input - General'!$F$22))","v":1.2189944199947571},{"$f":"IF(O$6=0,0,(1+$D170)^(O$6-'Data Input - General'!$F$22))","v":1.243374308394652},{"$f":"IF(P$6=0,0,(1+$D170)^(P$6-'Data Input - General'!$F$22))","v":1.2682417945625453},{"$f":"IF(Q$6=0,0,(1+$D170)^(Q$6-'Data Input - General'!$F$22))","v":1.2936066304537961},{"$f":"IF(R$6=0,0,(1+$D170)^(R$6-'Data Input - General'!$F$22))","v":1.3194787630628722},{"$f":"IF(S$6=0,0,(1+$D170)^(S$6-'Data Input - General'!$F$22))","v":1.3458683383241292},{"$f":"IF(T$6=0,0,(1+$D170)^(T$6-'Data Input - General'!$F$22))","v":1.372785705090612},{"$f":"IF(U$6=0,0,(1+$D170)^(U$6-'Data Input - General'!$F$22))","v":1.4002414191924244},{"$f":"IF(V$6=0,0,(1+$D170)^(V$6-'Data Input - General'!$F$22))","v":1.4282462475762727},{"$f":"IF(W$6=0,0,(1+$D170)^(W$6-'Data Input - General'!$F$22))","v":1.4568111725277981},{"$f":"IF(X$6=0,0,(1+$D170)^(X$6-'Data Input - General'!$F$22))","v":1.4859473959783542},{"$f":"IF(Y$6=0,0,(1+$D170)^(Y$6-'Data Input - General'!$F$22))","v":1.5156663438979212},{"$f":"IF(Z$6=0,0,(1+$D170)^(Z$6-'Data Input - General'!$F$22))","v":1.5459796707758797},{"$f":"IF(AA$6=0,0,(1+$D170)^(AA$6-'Data Input - General'!$F$22))","v":1.576899264191397},{"$f":"IF(AB$6=0,0,(1+$D170)^(AB$6-'Data Input - General'!$F$22))","v":1.608437249475225},{"$f":"IF(AC$6=0,0,(1+$D170)^(AC$6-'Data Input - General'!$F$22))","v":1.6406059944647295},{"$f":"IF(AD$6=0,0,(1+$D170)^(AD$6-'Data Input - General'!$F$22))","v":1.6734181143540243},{"$f":"IF(AE$6=0,0,(1+$D170)^(AE$6-'Data Input - General'!$F$22))","v":1.7068864766411045},{"$f":"IF(AF$6=0,0,(1+$D170)^(AF$6-'Data Input - General'!$F$22))","v":1.7410242061739269},{"$f":"IF(AG$6=0,0,(1+$D170)^(AG$6-'Data Input - General'!$F$22))","v":1.7758446902974052},{"$f":"IF(AH$6=0,0,(1+$D170)^(AH$6-'Data Input - General'!$F$22))","v":1.8113615841033535},{"$f":"IF(AI$6=0,0,(1+$D170)^(AI$6-'Data Input - General'!$F$22))","v":1.8475888157854201},{"$f":"IF(AJ$6=0,0,(1+$D170)^(AJ$6-'Data Input - General'!$F$22))","v":1.8845405921011289},{"$f":"IF(AK$6=0,0,(1+$D170)^(AK$6-'Data Input - General'!$F$22))","v":1.9222314039431516},{"$f":"IF(AL$6=0,0,(1+$D170)^(AL$6-'Data Input - General'!$F$22))","v":1.9606760320220145},{"$f":"IF(AM$6=0,0,(1+$D170)^(AM$6-'Data Input - General'!$F$22))","v":1.9998895526624547},{"$f":"IF(AN$6=0,0,(1+$D170)^(AN$6-'Data Input - General'!$F$22))","v":2.0398873437157037},{"$f":"IF(AO$6=0,0,(1+$D170)^(AO$6-'Data Input - General'!$F$22))","v":2.080685090590018},{"$f":"IF(AP$6=0,0,(1+$D170)^(AP$6-'Data Input - General'!$F$22))","v":2.1222987924018186},{"$f":"IF(AQ$6=0,0,(1+$D170)^(AQ$6-'Data Input - General'!$F$22))","v":2.1647447682498542},{"$f":"IF(AR$6=0,0,(1+$D170)^(AR$6-'Data Input - General'!$F$22))","v":2.2080396636148518},{"$f":"IF(AS$6=0,0,(1+$D170)^(AS$6-'Data Input - General'!$F$22))","v":2.2522004568871488},{"$f":"IF(AT$6=0,0,(1+$D170)^(AT$6-'Data Input - General'!$F$22))","v":2.2972444660248916},{"$f":"IF(AU$6=0,0,(1+$D170)^(AU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AV$6=0,0,(1+$D170)^(AV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AW$6=0,0,(1+$D170)^(AW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AX$6=0,0,(1+$D170)^(AX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AY$6=0,0,(1+$D170)^(AY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(AZ$6=0,0,(1+$D170)^(AZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BA$6=0,0,(1+$D170)^(BA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BB$6=0,0,(1+$D170)^(BB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BC$6=0,0,(1+$D170)^(BC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BD$6=0,0,(1+$D170)^(BD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BE$6=0,0,(1+$D170)^(BE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BF$6=0,0,(1+$D170)^(BF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BG$6=0,0,(1+$D170)^(BG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BH$6=0,0,(1+$D170)^(BH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BI$6=0,0,(1+$D170)^(BI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BJ$6=0,0,(1+$D170)^(BJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BK$6=0,0,(1+$D170)^(BK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BL$6=0,0,(1+$D170)^(BL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BM$6=0,0,(1+$D170)^(BM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BN$6=0,0,(1+$D170)^(BN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BO$6=0,0,(1+$D170)^(BO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BP$6=0,0,(1+$D170)^(BP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BQ$6=0,0,(1+$D170)^(BQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BR$6=0,0,(1+$D170)^(BR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BS$6=0,0,(1+$D170)^(BS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BT$6=0,0,(1+$D170)^(BT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BU$6=0,0,(1+$D170)^(BU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BV$6=0,0,(1+$D170)^(BV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BW$6=0,0,(1+$D170)^(BW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BX$6=0,0,(1+$D170)^(BX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BY$6=0,0,(1+$D170)^(BY$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(BZ$6=0,0,(1+$D170)^(BZ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CA$6=0,0,(1+$D170)^(CA$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CB$6=0,0,(1+$D170)^(CB$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CC$6=0,0,(1+$D170)^(CC$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CD$6=0,0,(1+$D170)^(CD$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CE$6=0,0,(1+$D170)^(CE$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CF$6=0,0,(1+$D170)^(CF$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CG$6=0,0,(1+$D170)^(CG$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CH$6=0,0,(1+$D170)^(CH$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CI$6=0,0,(1+$D170)^(CI$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CJ$6=0,0,(1+$D170)^(CJ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CK$6=0,0,(1+$D170)^(CK$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CL$6=0,0,(1+$D170)^(CL$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CM$6=0,0,(1+$D170)^(CM$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CN$6=0,0,(1+$D170)^(CN$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CO$6=0,0,(1+$D170)^(CO$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CP$6=0,0,(1+$D170)^(CP$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CQ$6=0,0,(1+$D170)^(CQ$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CR$6=0,0,(1+$D170)^(CR$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CS$6=0,0,(1+$D170)^(CS$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CT$6=0,0,(1+$D170)^(CT$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CU$6=0,0,(1+$D170)^(CU$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CV$6=0,0,(1+$D170)^(CV$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CW$6=0,0,(1+$D170)^(CW$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CX$6=0,0,(1+$D170)^(CX$6-'Data Input - General'!$F$22))","v":0},{"$f":"IF(CY$6=0,0,(1+$D170)^(CY$6-'Data Input - General'!$F$22))","v":0}]
[null,"Total value","£000s",{"$f":"SUM(D162:D167)*D171","v":0},{"$f":"SUM(E162:E167)*E171","v":0},{"$f":"SUM(F162:F167)*F171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ162:AJ167)*AJ171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL162:BL167)*BL171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted total value","£000s",{"$f":"D172*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP172*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Low high capex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - Option 5'!F34","v":0}]
[]
[null,"Low high opex"]
[]
[null,"Low high range","%",{"$f":"'Data Input - Option 5'!F54","v":0}]
[]
[null,"Low high WACC"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$K$26:$K$28),D20*1000)/1000,0)","v":0}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$186)","v":0},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$186)","v":0}]
[null,"Discounted WACC","£000s",{"$f":"D187*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP187*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 5'!H41","v":0},{"$f":"'Data Input - Option 5'!I41","v":0},{"$f":"'Data Input - Option 5'!J41","v":0},{"$f":"'Data Input - Option 5'!K41","v":0},{"$f":"'Data Input - Option 5'!L41","v":0},{"$f":"'Data Input - Option 5'!M41","v":0},{"$f":"'Data Input - Option 5'!N41","v":0},{"$f":"'Data Input - Option 5'!O41","v":0},{"$f":"'Data Input - Option 5'!P41","v":0},{"$f":"'Data Input - Option 5'!Q41","v":0},{"$f":"'Data Input - Option 5'!R41","v":0},{"$f":"'Data Input - Option 5'!S41","v":0},{"$f":"'Data Input - Option 5'!T41","v":0},{"$f":"'Data Input - Option 5'!U41","v":0},{"$f":"'Data Input - Option 5'!V41","v":0},{"$f":"'Data Input - Option 5'!W41","v":0},{"$f":"'Data Input - Option 5'!X41","v":0},{"$f":"'Data Input - Option 5'!Y41","v":0},{"$f":"'Data Input - Option 5'!Z41","v":0},{"$f":"'Data Input - Option 5'!AA41","v":0},{"$f":"'Data Input - Option 5'!AB41","v":0},{"$f":"'Data Input - Option 5'!AC41","v":0},{"$f":"'Data Input - Option 5'!AD41","v":0},{"$f":"'Data Input - Option 5'!AE41","v":0},{"$f":"'Data Input - Option 5'!AF41","v":0},{"$f":"'Data Input - Option 5'!AG41","v":0},{"$f":"'Data Input - Option 5'!AH41","v":0},{"$f":"'Data Input - Option 5'!AI41","v":0},{"$f":"'Data Input - Option 5'!AJ41","v":0},{"$f":"'Data Input - Option 5'!AK41","v":0},{"$f":"'Data Input - Option 5'!AL41","v":0},{"$f":"'Data Input - Option 5'!AM41","v":0},{"$f":"'Data Input - Option 5'!AN41","v":0},{"$f":"'Data Input - Option 5'!AO41","v":0},{"$f":"'Data Input - Option 5'!AP41","v":0},{"$f":"'Data Input - Option 5'!AQ41","v":0},{"$f":"'Data Input - Option 5'!AR41","v":0},{"$f":"'Data Input - Option 5'!AS41","v":0},{"$f":"'Data Input - Option 5'!AT41","v":0},{"$f":"'Data Input - Option 5'!AU41","v":0},{"$f":"'Data Input - Option 5'!AV41","v":0},{"$f":"'Data Input - Option 5'!AW41","v":0},{"$f":"'Data Input - Option 5'!AX41","v":0},{"$f":"'Data Input - Option 5'!AY41","v":0},{"$f":"'Data Input - Option 5'!AZ41","v":0},{"$f":"'Data Input - Option 5'!BA41","v":0},{"$f":"'Data Input - Option 5'!BB41","v":0},{"$f":"'Data Input - Option 5'!BC41","v":0},{"$f":"'Data Input - Option 5'!BD41","v":0},{"$f":"'Data Input - Option 5'!BE41","v":0},{"$f":"'Data Input - Option 5'!BF41","v":0},{"$f":"'Data Input - Option 5'!BG41","v":0},{"$f":"'Data Input - Option 5'!BH41","v":0},{"$f":"'Data Input - Option 5'!BI41","v":0},{"$f":"'Data Input - Option 5'!BJ41","v":0},{"$f":"'Data Input - Option 5'!BK41","v":0},{"$f":"'Data Input - Option 5'!BL41","v":0},{"$f":"'Data Input - Option 5'!BM41","v":0},{"$f":"'Data Input - Option 5'!BN41","v":0},{"$f":"'Data Input - Option 5'!BO41","v":0},{"$f":"'Data Input - Option 5'!BP41","v":0},{"$f":"'Data Input - Option 5'!BQ41","v":0},{"$f":"'Data Input - Option 5'!BR41","v":0},{"$f":"'Data Input - Option 5'!BS41","v":0},{"$f":"'Data Input - Option 5'!BT41","v":0},{"$f":"'Data Input - Option 5'!BU41","v":0},{"$f":"'Data Input - Option 5'!BV41","v":0},{"$f":"'Data Input - Option 5'!BW41","v":0},{"$f":"'Data Input - Option 5'!BX41","v":0},{"$f":"'Data Input - Option 5'!BY41","v":0},{"$f":"'Data Input - Option 5'!BZ41","v":0},{"$f":"'Data Input - Option 5'!CA41","v":0},{"$f":"'Data Input - Option 5'!CB41","v":0},{"$f":"'Data Input - Option 5'!CC41","v":0},{"$f":"'Data Input - Option 5'!CD41","v":0},{"$f":"'Data Input - Option 5'!CE41","v":0},{"$f":"'Data Input - Option 5'!CF41","v":0},{"$f":"'Data Input - Option 5'!CG41","v":0},{"$f":"'Data Input - Option 5'!CH41","v":0},{"$f":"'Data Input - Option 5'!CI41","v":0},{"$f":"'Data Input - Option 5'!CJ41","v":0},{"$f":"'Data Input - Option 5'!CK41","v":0},{"$f":"'Data Input - Option 5'!CL41","v":0},{"$f":"'Data Input - Option 5'!CM41","v":0},{"$f":"'Data Input - Option 5'!CN41","v":0},{"$f":"'Data Input - Option 5'!CO41","v":0},{"$f":"'Data Input - Option 5'!CP41","v":0},{"$f":"'Data Input - Option 5'!CQ41","v":0},{"$f":"'Data Input - Option 5'!CR41","v":0},{"$f":"'Data Input - Option 5'!CS41","v":0},{"$f":"'Data Input - Option 5'!CT41","v":0},{"$f":"'Data Input - Option 5'!CU41","v":0},{"$f":"'Data Input - Option 5'!CV41","v":0},{"$f":"'Data Input - Option 5'!CW41","v":0},{"$f":"'Data Input - Option 5'!CX41","v":0},{"$f":"'Data Input - Option 5'!CY41","v":0},{"$f":"'Data Input - Option 5'!CZ41","v":0},{"$f":"'Data Input - Option 5'!DA41","v":0},{"$f":"'Data Input - Option 5'!DB41","v":0},{"$f":"'Data Input - Option 5'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D191*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP191*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",D192+D13,D188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",E192+E13,E188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",F192+F13,F188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",G192+G13,G188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",H192+H13,H188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",I192+I13,I188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",J192+J13,J188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",K192+K13,K188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",L192+L13,L188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",M192+M13,M188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",N192+N13,N188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",O192+O13,O188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",P192+P13,P188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Q192+Q13,Q188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",R192+R13,R188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",S192+S13,S188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",T192+T13,T188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",U192+U13,U188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",V192+V13,V188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",W192+W13,W188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",X192+X13,X188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Y192+Y13,Y188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Z192+Z13,Z188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AA192+AA13,AA188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AB192+AB13,AB188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AC192+AC13,AC188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AD192+AD13,AD188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AE192+AE13,AE188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AF192+AF13,AF188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AG192+AG13,AG188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AH192+AH13,AH188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AI192+AI13,AI188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AJ192+AJ13,AJ188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AK192+AK13,AK188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AL192+AL13,AL188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AM192+AM13,AM188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AN192+AN13,AN188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AO192+AO13,AO188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AP192+AP13,AP188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AQ192+AQ13,AQ188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AR192+AR13,AR188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AS192+AS13,AS188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AT192+AT13,AT188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AU192+AU13,AU188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AV192+AV13,AV188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AW192+AW13,AW188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AX192+AX13,AX188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AY192+AY13,AY188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AZ192+AZ13,AZ188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BA192+BA13,BA188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BB192+BB13,BB188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BC192+BC13,BC188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BD192+BD13,BD188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BE192+BE13,BE188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BF192+BF13,BF188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BG192+BG13,BG188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BH192+BH13,BH188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BI192+BI13,BI188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BJ192+BJ13,BJ188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BK192+BK13,BK188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BL192+BL13,BL188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BM192+BM13,BM188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BN192+BN13,BN188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BO192+BO13,BO188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BP192+BP13,BP188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BQ192+BQ13,BQ188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BR192+BR13,BR188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BS192+BS13,BS188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BT192+BT13,BT188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BU192+BU13,BU188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BV192+BV13,BV188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BW192+BW13,BW188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BX192+BX13,BX188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BY192+BY13,BY188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BZ192+BZ13,BZ188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CA192+CA13,CA188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CB192+CB13,CB188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CC192+CC13,CC188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CD192+CD13,CD188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CE192+CE13,CE188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CF192+CF13,CF188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CG192+CG13,CG188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CH192+CH13,CH188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CI192+CI13,CI188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CJ192+CJ13,CJ188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CK192+CK13,CK188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CL192+CL13,CL188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CM192+CM13,CM188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CN192+CN13,CN188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CO192+CO13,CO188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CP192+CP13,CP188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CQ192+CQ13,CQ188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CR192+CR13,CR188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CS192+CS13,CS188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CT192+CT13,CT188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CU192+CU13,CU188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CV192+CV13,CV188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CW192+CW13,CW188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CX192+CX13,CX188)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CY192+CY13,CY188)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$K$26:$K$28),D20*1000)/1000,0)","v":0}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$197)","v":0},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$197)","v":0}]
[null,"Discounted WACC","£000s",{"$f":"D198*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP198*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 5'!H42","v":0},{"$f":"'Data Input - Option 5'!I42","v":0},{"$f":"'Data Input - Option 5'!J42","v":0},{"$f":"'Data Input - Option 5'!K42","v":0},{"$f":"'Data Input - Option 5'!L42","v":0},{"$f":"'Data Input - Option 5'!M42","v":0},{"$f":"'Data Input - Option 5'!N42","v":0},{"$f":"'Data Input - Option 5'!O42","v":0},{"$f":"'Data Input - Option 5'!P42","v":0},{"$f":"'Data Input - Option 5'!Q42","v":0},{"$f":"'Data Input - Option 5'!R42","v":0},{"$f":"'Data Input - Option 5'!S42","v":0},{"$f":"'Data Input - Option 5'!T42","v":0},{"$f":"'Data Input - Option 5'!U42","v":0},{"$f":"'Data Input - Option 5'!V42","v":0},{"$f":"'Data Input - Option 5'!W42","v":0},{"$f":"'Data Input - Option 5'!X42","v":0},{"$f":"'Data Input - Option 5'!Y42","v":0},{"$f":"'Data Input - Option 5'!Z42","v":0},{"$f":"'Data Input - Option 5'!AA42","v":0},{"$f":"'Data Input - Option 5'!AB42","v":0},{"$f":"'Data Input - Option 5'!AC42","v":0},{"$f":"'Data Input - Option 5'!AD42","v":0},{"$f":"'Data Input - Option 5'!AE42","v":0},{"$f":"'Data Input - Option 5'!AF42","v":0},{"$f":"'Data Input - Option 5'!AG42","v":0},{"$f":"'Data Input - Option 5'!AH42","v":0},{"$f":"'Data Input - Option 5'!AI42","v":0},{"$f":"'Data Input - Option 5'!AJ42","v":0},{"$f":"'Data Input - Option 5'!AK42","v":0},{"$f":"'Data Input - Option 5'!AL42","v":0},{"$f":"'Data Input - Option 5'!AM42","v":0},{"$f":"'Data Input - Option 5'!AN42","v":0},{"$f":"'Data Input - Option 5'!AO42","v":0},{"$f":"'Data Input - Option 5'!AP42","v":0},{"$f":"'Data Input - Option 5'!AQ42","v":0},{"$f":"'Data Input - Option 5'!AR42","v":0},{"$f":"'Data Input - Option 5'!AS42","v":0},{"$f":"'Data Input - Option 5'!AT42","v":0},{"$f":"'Data Input - Option 5'!AU42","v":0},{"$f":"'Data Input - Option 5'!AV42","v":0},{"$f":"'Data Input - Option 5'!AW42","v":0},{"$f":"'Data Input - Option 5'!AX42","v":0},{"$f":"'Data Input - Option 5'!AY42","v":0},{"$f":"'Data Input - Option 5'!AZ42","v":0},{"$f":"'Data Input - Option 5'!BA42","v":0},{"$f":"'Data Input - Option 5'!BB42","v":0},{"$f":"'Data Input - Option 5'!BC42","v":0},{"$f":"'Data Input - Option 5'!BD42","v":0},{"$f":"'Data Input - Option 5'!BE42","v":0},{"$f":"'Data Input - Option 5'!BF42","v":0},{"$f":"'Data Input - Option 5'!BG42","v":0},{"$f":"'Data Input - Option 5'!BH42","v":0},{"$f":"'Data Input - Option 5'!BI42","v":0},{"$f":"'Data Input - Option 5'!BJ42","v":0},{"$f":"'Data Input - Option 5'!BK42","v":0},{"$f":"'Data Input - Option 5'!BL42","v":0},{"$f":"'Data Input - Option 5'!BM42","v":0},{"$f":"'Data Input - Option 5'!BN42","v":0},{"$f":"'Data Input - Option 5'!BO42","v":0},{"$f":"'Data Input - Option 5'!BP42","v":0},{"$f":"'Data Input - Option 5'!BQ42","v":0},{"$f":"'Data Input - Option 5'!BR42","v":0},{"$f":"'Data Input - Option 5'!BS42","v":0},{"$f":"'Data Input - Option 5'!BT42","v":0},{"$f":"'Data Input - Option 5'!BU42","v":0},{"$f":"'Data Input - Option 5'!BV42","v":0},{"$f":"'Data Input - Option 5'!BW42","v":0},{"$f":"'Data Input - Option 5'!BX42","v":0},{"$f":"'Data Input - Option 5'!BY42","v":0},{"$f":"'Data Input - Option 5'!BZ42","v":0},{"$f":"'Data Input - Option 5'!CA42","v":0},{"$f":"'Data Input - Option 5'!CB42","v":0},{"$f":"'Data Input - Option 5'!CC42","v":0},{"$f":"'Data Input - Option 5'!CD42","v":0},{"$f":"'Data Input - Option 5'!CE42","v":0},{"$f":"'Data Input - Option 5'!CF42","v":0},{"$f":"'Data Input - Option 5'!CG42","v":0},{"$f":"'Data Input - Option 5'!CH42","v":0},{"$f":"'Data Input - Option 5'!CI42","v":0},{"$f":"'Data Input - Option 5'!CJ42","v":0},{"$f":"'Data Input - Option 5'!CK42","v":0},{"$f":"'Data Input - Option 5'!CL42","v":0},{"$f":"'Data Input - Option 5'!CM42","v":0},{"$f":"'Data Input - Option 5'!CN42","v":0},{"$f":"'Data Input - Option 5'!CO42","v":0},{"$f":"'Data Input - Option 5'!CP42","v":0},{"$f":"'Data Input - Option 5'!CQ42","v":0},{"$f":"'Data Input - Option 5'!CR42","v":0},{"$f":"'Data Input - Option 5'!CS42","v":0},{"$f":"'Data Input - Option 5'!CT42","v":0},{"$f":"'Data Input - Option 5'!CU42","v":0},{"$f":"'Data Input - Option 5'!CV42","v":0},{"$f":"'Data Input - Option 5'!CW42","v":0},{"$f":"'Data Input - Option 5'!CX42","v":0},{"$f":"'Data Input - Option 5'!CY42","v":0},{"$f":"'Data Input - Option 5'!CZ42","v":0},{"$f":"'Data Input - Option 5'!DA42","v":0},{"$f":"'Data Input - Option 5'!DB42","v":0},{"$f":"'Data Input - Option 5'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D202*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP202*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",D203+D13,D199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",E203+E13,E199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",F203+F13,F199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",G203+G13,G199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",H203+H13,H199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",I203+I13,I199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",J203+J13,J199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",K203+K13,K199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",L203+L13,L199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",M203+M13,M199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",N203+N13,N199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",O203+O13,O199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",P203+P13,P199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Q203+Q13,Q199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",R203+R13,R199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",S203+S13,S199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",T203+T13,T199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",U203+U13,U199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",V203+V13,V199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",W203+W13,W199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",X203+X13,X199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Y203+Y13,Y199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Z203+Z13,Z199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AA203+AA13,AA199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AB203+AB13,AB199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AC203+AC13,AC199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AD203+AD13,AD199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AE203+AE13,AE199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AF203+AF13,AF199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AG203+AG13,AG199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AH203+AH13,AH199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AI203+AI13,AI199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AJ203+AJ13,AJ199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AK203+AK13,AK199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AL203+AL13,AL199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AM203+AM13,AM199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AN203+AN13,AN199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AO203+AO13,AO199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AP203+AP13,AP199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AQ203+AQ13,AQ199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AR203+AR13,AR199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AS203+AS13,AS199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AT203+AT13,AT199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AU203+AU13,AU199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AV203+AV13,AV199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AW203+AW13,AW199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AX203+AX13,AX199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AY203+AY13,AY199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AZ203+AZ13,AZ199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BA203+BA13,BA199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BB203+BB13,BB199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BC203+BC13,BC199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BD203+BD13,BD199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BE203+BE13,BE199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BF203+BF13,BF199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BG203+BG13,BG199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BH203+BH13,BH199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BI203+BI13,BI199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BJ203+BJ13,BJ199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BK203+BK13,BK199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BL203+BL13,BL199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BM203+BM13,BM199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BN203+BN13,BN199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BO203+BO13,BO199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BP203+BP13,BP199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BQ203+BQ13,BQ199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BR203+BR13,BR199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BS203+BS13,BS199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BT203+BT13,BT199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BU203+BU13,BU199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BV203+BV13,BV199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BW203+BW13,BW199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BX203+BX13,BX199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BY203+BY13,BY199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BZ203+BZ13,BZ199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CA203+CA13,CA199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CB203+CB13,CB199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CC203+CC13,CC199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CD203+CD13,CD199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CE203+CE13,CE199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CF203+CF13,CF199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CG203+CG13,CG199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CH203+CH13,CH199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CI203+CI13,CI199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CJ203+CJ13,CJ199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CK203+CK13,CK199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CL203+CL13,CL199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CM203+CM13,CM199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CN203+CN13,CN199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CO203+CO13,CO199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CP203+CP13,CP199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CQ203+CQ13,CQ199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CR203+CR13,CR199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CS203+CS13,CS199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CT203+CT13,CT199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CU203+CU13,CU199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CV203+CV13,CV199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CW203+CW13,CW199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CX203+CX13,CX199)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CY203+CY13,CY199)","v":0}]
[]
[null,"Low high WACC combined with low high capex"]
[]
[null,"Low WACC","%",{"$f":"'Data Input - General'!F16","v":7.0000000000000007E-2}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$185,SUM('Data Input - General'!$H$26:$H$28),D20*(1-D177)*1000)/1000,0)","v":0}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$210)","v":0},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$210)","v":0}]
[null,"Discounted WACC","£000s",{"$f":"D211*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP211*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 5'!H41","v":0},{"$f":"'Data Input - Option 5'!I41","v":0},{"$f":"'Data Input - Option 5'!J41","v":0},{"$f":"'Data Input - Option 5'!K41","v":0},{"$f":"'Data Input - Option 5'!L41","v":0},{"$f":"'Data Input - Option 5'!M41","v":0},{"$f":"'Data Input - Option 5'!N41","v":0},{"$f":"'Data Input - Option 5'!O41","v":0},{"$f":"'Data Input - Option 5'!P41","v":0},{"$f":"'Data Input - Option 5'!Q41","v":0},{"$f":"'Data Input - Option 5'!R41","v":0},{"$f":"'Data Input - Option 5'!S41","v":0},{"$f":"'Data Input - Option 5'!T41","v":0},{"$f":"'Data Input - Option 5'!U41","v":0},{"$f":"'Data Input - Option 5'!V41","v":0},{"$f":"'Data Input - Option 5'!W41","v":0},{"$f":"'Data Input - Option 5'!X41","v":0},{"$f":"'Data Input - Option 5'!Y41","v":0},{"$f":"'Data Input - Option 5'!Z41","v":0},{"$f":"'Data Input - Option 5'!AA41","v":0},{"$f":"'Data Input - Option 5'!AB41","v":0},{"$f":"'Data Input - Option 5'!AC41","v":0},{"$f":"'Data Input - Option 5'!AD41","v":0},{"$f":"'Data Input - Option 5'!AE41","v":0},{"$f":"'Data Input - Option 5'!AF41","v":0},{"$f":"'Data Input - Option 5'!AG41","v":0},{"$f":"'Data Input - Option 5'!AH41","v":0},{"$f":"'Data Input - Option 5'!AI41","v":0},{"$f":"'Data Input - Option 5'!AJ41","v":0},{"$f":"'Data Input - Option 5'!AK41","v":0},{"$f":"'Data Input - Option 5'!AL41","v":0},{"$f":"'Data Input - Option 5'!AM41","v":0},{"$f":"'Data Input - Option 5'!AN41","v":0},{"$f":"'Data Input - Option 5'!AO41","v":0},{"$f":"'Data Input - Option 5'!AP41","v":0},{"$f":"'Data Input - Option 5'!AQ41","v":0},{"$f":"'Data Input - Option 5'!AR41","v":0},{"$f":"'Data Input - Option 5'!AS41","v":0},{"$f":"'Data Input - Option 5'!AT41","v":0},{"$f":"'Data Input - Option 5'!AU41","v":0},{"$f":"'Data Input - Option 5'!AV41","v":0},{"$f":"'Data Input - Option 5'!AW41","v":0},{"$f":"'Data Input - Option 5'!AX41","v":0},{"$f":"'Data Input - Option 5'!AY41","v":0},{"$f":"'Data Input - Option 5'!AZ41","v":0},{"$f":"'Data Input - Option 5'!BA41","v":0},{"$f":"'Data Input - Option 5'!BB41","v":0},{"$f":"'Data Input - Option 5'!BC41","v":0},{"$f":"'Data Input - Option 5'!BD41","v":0},{"$f":"'Data Input - Option 5'!BE41","v":0},{"$f":"'Data Input - Option 5'!BF41","v":0},{"$f":"'Data Input - Option 5'!BG41","v":0},{"$f":"'Data Input - Option 5'!BH41","v":0},{"$f":"'Data Input - Option 5'!BI41","v":0},{"$f":"'Data Input - Option 5'!BJ41","v":0},{"$f":"'Data Input - Option 5'!BK41","v":0},{"$f":"'Data Input - Option 5'!BL41","v":0},{"$f":"'Data Input - Option 5'!BM41","v":0},{"$f":"'Data Input - Option 5'!BN41","v":0},{"$f":"'Data Input - Option 5'!BO41","v":0},{"$f":"'Data Input - Option 5'!BP41","v":0},{"$f":"'Data Input - Option 5'!BQ41","v":0},{"$f":"'Data Input - Option 5'!BR41","v":0},{"$f":"'Data Input - Option 5'!BS41","v":0},{"$f":"'Data Input - Option 5'!BT41","v":0},{"$f":"'Data Input - Option 5'!BU41","v":0},{"$f":"'Data Input - Option 5'!BV41","v":0},{"$f":"'Data Input - Option 5'!BW41","v":0},{"$f":"'Data Input - Option 5'!BX41","v":0},{"$f":"'Data Input - Option 5'!BY41","v":0},{"$f":"'Data Input - Option 5'!BZ41","v":0},{"$f":"'Data Input - Option 5'!CA41","v":0},{"$f":"'Data Input - Option 5'!CB41","v":0},{"$f":"'Data Input - Option 5'!CC41","v":0},{"$f":"'Data Input - Option 5'!CD41","v":0},{"$f":"'Data Input - Option 5'!CE41","v":0},{"$f":"'Data Input - Option 5'!CF41","v":0},{"$f":"'Data Input - Option 5'!CG41","v":0},{"$f":"'Data Input - Option 5'!CH41","v":0},{"$f":"'Data Input - Option 5'!CI41","v":0},{"$f":"'Data Input - Option 5'!CJ41","v":0},{"$f":"'Data Input - Option 5'!CK41","v":0},{"$f":"'Data Input - Option 5'!CL41","v":0},{"$f":"'Data Input - Option 5'!CM41","v":0},{"$f":"'Data Input - Option 5'!CN41","v":0},{"$f":"'Data Input - Option 5'!CO41","v":0},{"$f":"'Data Input - Option 5'!CP41","v":0},{"$f":"'Data Input - Option 5'!CQ41","v":0},{"$f":"'Data Input - Option 5'!CR41","v":0},{"$f":"'Data Input - Option 5'!CS41","v":0},{"$f":"'Data Input - Option 5'!CT41","v":0},{"$f":"'Data Input - Option 5'!CU41","v":0},{"$f":"'Data Input - Option 5'!CV41","v":0},{"$f":"'Data Input - Option 5'!CW41","v":0},{"$f":"'Data Input - Option 5'!CX41","v":0},{"$f":"'Data Input - Option 5'!CY41","v":0},{"$f":"'Data Input - Option 5'!CZ41","v":0},{"$f":"'Data Input - Option 5'!DA41","v":0},{"$f":"'Data Input - Option 5'!DB41","v":0},{"$f":"'Data Input - Option 5'!DC41","v":0}]
[null,"Discounted financing","£000s",{"$f":"D215*D$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP215*BP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",D216+D13*(1-$D$177),D212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",E216+E13*(1-$D$177),E212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",F216+F13*(1-$D$177),F212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",G216+G13*(1-$D$177),G212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",H216+H13*(1-$D$177),H212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",I216+I13*(1-$D$177),I212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",J216+J13*(1-$D$177),J212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",K216+K13*(1-$D$177),K212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",L216+L13*(1-$D$177),L212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",M216+M13*(1-$D$177),M212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",N216+N13*(1-$D$177),N212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",O216+O13*(1-$D$177),O212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",P216+P13*(1-$D$177),P212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Q216+Q13*(1-$D$177),Q212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",R216+R13*(1-$D$177),R212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",S216+S13*(1-$D$177),S212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",T216+T13*(1-$D$177),T212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",U216+U13*(1-$D$177),U212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",V216+V13*(1-$D$177),V212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",W216+W13*(1-$D$177),W212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",X216+X13*(1-$D$177),X212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Y216+Y13*(1-$D$177),Y212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Z216+Z13*(1-$D$177),Z212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AA216+AA13*(1-$D$177),AA212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AB216+AB13*(1-$D$177),AB212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AC216+AC13*(1-$D$177),AC212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AD216+AD13*(1-$D$177),AD212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AE216+AE13*(1-$D$177),AE212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AF216+AF13*(1-$D$177),AF212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AG216+AG13*(1-$D$177),AG212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AH216+AH13*(1-$D$177),AH212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AI216+AI13*(1-$D$177),AI212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AJ216+AJ13*(1-$D$177),AJ212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AK216+AK13*(1-$D$177),AK212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AL216+AL13*(1-$D$177),AL212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AM216+AM13*(1-$D$177),AM212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AN216+AN13*(1-$D$177),AN212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AO216+AO13*(1-$D$177),AO212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AP216+AP13*(1-$D$177),AP212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AQ216+AQ13*(1-$D$177),AQ212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AR216+AR13*(1-$D$177),AR212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AS216+AS13*(1-$D$177),AS212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AT216+AT13*(1-$D$177),AT212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AU216+AU13*(1-$D$177),AU212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AV216+AV13*(1-$D$177),AV212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AW216+AW13*(1-$D$177),AW212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AX216+AX13*(1-$D$177),AX212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AY216+AY13*(1-$D$177),AY212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AZ216+AZ13*(1-$D$177),AZ212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BA216+BA13*(1-$D$177),BA212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BB216+BB13*(1-$D$177),BB212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BC216+BC13*(1-$D$177),BC212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BD216+BD13*(1-$D$177),BD212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BE216+BE13*(1-$D$177),BE212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BF216+BF13*(1-$D$177),BF212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BG216+BG13*(1-$D$177),BG212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BH216+BH13*(1-$D$177),BH212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BI216+BI13*(1-$D$177),BI212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BJ216+BJ13*(1-$D$177),BJ212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BK216+BK13*(1-$D$177),BK212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BL216+BL13*(1-$D$177),BL212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BM216+BM13*(1-$D$177),BM212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BN216+BN13*(1-$D$177),BN212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BO216+BO13*(1-$D$177),BO212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BP216+BP13*(1-$D$177),BP212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BQ216+BQ13*(1-$D$177),BQ212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BR216+BR13*(1-$D$177),BR212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BS216+BS13*(1-$D$177),BS212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BT216+BT13*(1-$D$177),BT212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BU216+BU13*(1-$D$177),BU212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BV216+BV13*(1-$D$177),BV212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BW216+BW13*(1-$D$177),BW212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BX216+BX13*(1-$D$177),BX212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BY216+BY13*(1-$D$177),BY212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BZ216+BZ13*(1-$D$177),BZ212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CA216+CA13*(1-$D$177),CA212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CB216+CB13*(1-$D$177),CB212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CC216+CC13*(1-$D$177),CC212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CD216+CD13*(1-$D$177),CD212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CE216+CE13*(1-$D$177),CE212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CF216+CF13*(1-$D$177),CF212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CG216+CG13*(1-$D$177),CG212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CH216+CH13*(1-$D$177),CH212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CI216+CI13*(1-$D$177),CI212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CJ216+CJ13*(1-$D$177),CJ212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CK216+CK13*(1-$D$177),CK212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CL216+CL13*(1-$D$177),CL212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CM216+CM13*(1-$D$177),CM212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CN216+CN13*(1-$D$177),CN212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CO216+CO13*(1-$D$177),CO212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CP216+CP13*(1-$D$177),CP212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CQ216+CQ13*(1-$D$177),CQ212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CR216+CR13*(1-$D$177),CR212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CS216+CS13*(1-$D$177),CS212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CT216+CT13*(1-$D$177),CT212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CU216+CU13*(1-$D$177),CU212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CV216+CV13*(1-$D$177),CV212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CW216+CW13*(1-$D$177),CW212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CX216+CX13*(1-$D$177),CX212)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CY216+CY13*(1-$D$177),CY212)","v":0}]
[]
[null,"High WACC","%",{"$f":"'Data Input - General'!H16","v":0.09}]
[null,"Annualised payment","£000s",{"$f":"IFERROR(-PMT($D$196,SUM('Data Input - General'!$H$26:$H$28),D20*(1+D177)*1000)/1000,0)","v":0}]
[null,"Annual value","£000s",{"$f":"IF(SUM($D$12:D$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:E$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:F$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:G$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:H$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:I$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:J$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:K$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:L$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:M$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:N$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:O$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:P$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:Q$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:R$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:S$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:T$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:U$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:V$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:W$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:X$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:Y$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:Z$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AA$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AB$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AC$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AD$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AE$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AF$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AG$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AH$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AI$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AJ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AK$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AL$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AM$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AN$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AO$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AP$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AQ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AR$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AS$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AT$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AU$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AV$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AW$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AX$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AY$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:AZ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BA$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BB$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BC$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BD$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BE$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BF$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BG$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BH$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BI$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BJ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BK$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BL$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BM$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BN$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BO$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BP$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BQ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BR$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BS$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BT$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BU$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BV$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BW$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BX$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BY$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:BZ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CA$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CB$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CC$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CD$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CE$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CF$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CG$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CH$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CI$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CJ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CK$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CL$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CM$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CN$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CO$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CP$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CQ$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CR$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CS$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CT$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CU$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CV$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CW$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CX$12)=0,0,$D$221)","v":0},{"$f":"IF(SUM($D$12:CY$12)=0,0,$D$221)","v":0}]
[null,"Discounted WACC","£000s",{"$f":"D222*D$7","v":0},{"$f":"E222*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ222*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing costs"]
[null,"Financing costs (if entered manually)","£000s",{"$f":"'Data Input - Option 5'!H42","v":0},{"$f":"'Data Input - Option 5'!I42","v":0},{"$f":"'Data Input - Option 5'!J42","v":0},{"$f":"'Data Input - Option 5'!K42","v":0},{"$f":"'Data Input - Option 5'!L42","v":0},{"$f":"'Data Input - Option 5'!M42","v":0},{"$f":"'Data Input - Option 5'!N42","v":0},{"$f":"'Data Input - Option 5'!O42","v":0},{"$f":"'Data Input - Option 5'!P42","v":0},{"$f":"'Data Input - Option 5'!Q42","v":0},{"$f":"'Data Input - Option 5'!R42","v":0},{"$f":"'Data Input - Option 5'!S42","v":0},{"$f":"'Data Input - Option 5'!T42","v":0},{"$f":"'Data Input - Option 5'!U42","v":0},{"$f":"'Data Input - Option 5'!V42","v":0},{"$f":"'Data Input - Option 5'!W42","v":0},{"$f":"'Data Input - Option 5'!X42","v":0},{"$f":"'Data Input - Option 5'!Y42","v":0},{"$f":"'Data Input - Option 5'!Z42","v":0},{"$f":"'Data Input - Option 5'!AA42","v":0},{"$f":"'Data Input - Option 5'!AB42","v":0},{"$f":"'Data Input - Option 5'!AC42","v":0},{"$f":"'Data Input - Option 5'!AD42","v":0},{"$f":"'Data Input - Option 5'!AE42","v":0},{"$f":"'Data Input - Option 5'!AF42","v":0},{"$f":"'Data Input - Option 5'!AG42","v":0},{"$f":"'Data Input - Option 5'!AH42","v":0},{"$f":"'Data Input - Option 5'!AI42","v":0},{"$f":"'Data Input - Option 5'!AJ42","v":0},{"$f":"'Data Input - Option 5'!AK42","v":0},{"$f":"'Data Input - Option 5'!AL42","v":0},{"$f":"'Data Input - Option 5'!AM42","v":0},{"$f":"'Data Input - Option 5'!AN42","v":0},{"$f":"'Data Input - Option 5'!AO42","v":0},{"$f":"'Data Input - Option 5'!AP42","v":0},{"$f":"'Data Input - Option 5'!AQ42","v":0},{"$f":"'Data Input - Option 5'!AR42","v":0},{"$f":"'Data Input - Option 5'!AS42","v":0},{"$f":"'Data Input - Option 5'!AT42","v":0},{"$f":"'Data Input - Option 5'!AU42","v":0},{"$f":"'Data Input - Option 5'!AV42","v":0},{"$f":"'Data Input - Option 5'!AW42","v":0},{"$f":"'Data Input - Option 5'!AX42","v":0},{"$f":"'Data Input - Option 5'!AY42","v":0},{"$f":"'Data Input - Option 5'!AZ42","v":0},{"$f":"'Data Input - Option 5'!BA42","v":0},{"$f":"'Data Input - Option 5'!BB42","v":0},{"$f":"'Data Input - Option 5'!BC42","v":0},{"$f":"'Data Input - Option 5'!BD42","v":0},{"$f":"'Data Input - Option 5'!BE42","v":0},{"$f":"'Data Input - Option 5'!BF42","v":0},{"$f":"'Data Input - Option 5'!BG42","v":0},{"$f":"'Data Input - Option 5'!BH42","v":0},{"$f":"'Data Input - Option 5'!BI42","v":0},{"$f":"'Data Input - Option 5'!BJ42","v":0},{"$f":"'Data Input - Option 5'!BK42","v":0},{"$f":"'Data Input - Option 5'!BL42","v":0},{"$f":"'Data Input - Option 5'!BM42","v":0},{"$f":"'Data Input - Option 5'!BN42","v":0},{"$f":"'Data Input - Option 5'!BO42","v":0},{"$f":"'Data Input - Option 5'!BP42","v":0},{"$f":"'Data Input - Option 5'!BQ42","v":0},{"$f":"'Data Input - Option 5'!BR42","v":0},{"$f":"'Data Input - Option 5'!BS42","v":0},{"$f":"'Data Input - Option 5'!BT42","v":0},{"$f":"'Data Input - Option 5'!BU42","v":0},{"$f":"'Data Input - Option 5'!BV42","v":0},{"$f":"'Data Input - Option 5'!BW42","v":0},{"$f":"'Data Input - Option 5'!BX42","v":0},{"$f":"'Data Input - Option 5'!BY42","v":0},{"$f":"'Data Input - Option 5'!BZ42","v":0},{"$f":"'Data Input - Option 5'!CA42","v":0},{"$f":"'Data Input - Option 5'!CB42","v":0},{"$f":"'Data Input - Option 5'!CC42","v":0},{"$f":"'Data Input - Option 5'!CD42","v":0},{"$f":"'Data Input - Option 5'!CE42","v":0},{"$f":"'Data Input - Option 5'!CF42","v":0},{"$f":"'Data Input - Option 5'!CG42","v":0},{"$f":"'Data Input - Option 5'!CH42","v":0},{"$f":"'Data Input - Option 5'!CI42","v":0},{"$f":"'Data Input - Option 5'!CJ42","v":0},{"$f":"'Data Input - Option 5'!CK42","v":0},{"$f":"'Data Input - Option 5'!CL42","v":0},{"$f":"'Data Input - Option 5'!CM42","v":0},{"$f":"'Data Input - Option 5'!CN42","v":0},{"$f":"'Data Input - Option 5'!CO42","v":0},{"$f":"'Data Input - Option 5'!CP42","v":0},{"$f":"'Data Input - Option 5'!CQ42","v":0},{"$f":"'Data Input - Option 5'!CR42","v":0},{"$f":"'Data Input - Option 5'!CS42","v":0},{"$f":"'Data Input - Option 5'!CT42","v":0},{"$f":"'Data Input - Option 5'!CU42","v":0},{"$f":"'Data Input - Option 5'!CV42","v":0},{"$f":"'Data Input - Option 5'!CW42","v":0},{"$f":"'Data Input - Option 5'!CX42","v":0},{"$f":"'Data Input - Option 5'!CY42","v":0},{"$f":"'Data Input - Option 5'!CZ42","v":0},{"$f":"'Data Input - Option 5'!DA42","v":0},{"$f":"'Data Input - Option 5'!DB42","v":0},{"$f":"'Data Input - Option 5'!DC42","v":0}]
[null,"Discounted financing","£000s",{"$f":"D226*D$7","v":0},{"$f":"E226*E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ226*BQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total capex","£000s",{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",D227+D13*(1+$D$177),D223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",E227+E13*(1+$D$177),E223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",F227+F13*(1+$D$177),F223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",G227+G13*(1+$D$177),G223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",H227+H13*(1+$D$177),H223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",I227+I13*(1+$D$177),I223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",J227+J13*(1+$D$177),J223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",K227+K13*(1+$D$177),K223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",L227+L13*(1+$D$177),L223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",M227+M13*(1+$D$177),M223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",N227+N13*(1+$D$177),N223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",O227+O13*(1+$D$177),O223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",P227+P13*(1+$D$177),P223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Q227+Q13*(1+$D$177),Q223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",R227+R13*(1+$D$177),R223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",S227+S13*(1+$D$177),S223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",T227+T13*(1+$D$177),T223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",U227+U13*(1+$D$177),U223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",V227+V13*(1+$D$177),V223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",W227+W13*(1+$D$177),W223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",X227+X13*(1+$D$177),X223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Y227+Y13*(1+$D$177),Y223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",Z227+Z13*(1+$D$177),Z223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AA227+AA13*(1+$D$177),AA223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AB227+AB13*(1+$D$177),AB223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AC227+AC13*(1+$D$177),AC223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AD227+AD13*(1+$D$177),AD223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AE227+AE13*(1+$D$177),AE223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AF227+AF13*(1+$D$177),AF223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AG227+AG13*(1+$D$177),AG223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AH227+AH13*(1+$D$177),AH223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AI227+AI13*(1+$D$177),AI223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AJ227+AJ13*(1+$D$177),AJ223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AK227+AK13*(1+$D$177),AK223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AL227+AL13*(1+$D$177),AL223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AM227+AM13*(1+$D$177),AM223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AN227+AN13*(1+$D$177),AN223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AO227+AO13*(1+$D$177),AO223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AP227+AP13*(1+$D$177),AP223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AQ227+AQ13*(1+$D$177),AQ223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AR227+AR13*(1+$D$177),AR223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AS227+AS13*(1+$D$177),AS223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AT227+AT13*(1+$D$177),AT223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AU227+AU13*(1+$D$177),AU223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AV227+AV13*(1+$D$177),AV223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AW227+AW13*(1+$D$177),AW223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AX227+AX13*(1+$D$177),AX223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AY227+AY13*(1+$D$177),AY223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",AZ227+AZ13*(1+$D$177),AZ223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BA227+BA13*(1+$D$177),BA223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BB227+BB13*(1+$D$177),BB223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BC227+BC13*(1+$D$177),BC223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BD227+BD13*(1+$D$177),BD223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BE227+BE13*(1+$D$177),BE223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BF227+BF13*(1+$D$177),BF223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BG227+BG13*(1+$D$177),BG223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BH227+BH13*(1+$D$177),BH223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BI227+BI13*(1+$D$177),BI223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BJ227+BJ13*(1+$D$177),BJ223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BK227+BK13*(1+$D$177),BK223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BL227+BL13*(1+$D$177),BL223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BM227+BM13*(1+$D$177),BM223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BN227+BN13*(1+$D$177),BN223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BO227+BO13*(1+$D$177),BO223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BP227+BP13*(1+$D$177),BP223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BQ227+BQ13*(1+$D$177),BQ223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BR227+BR13*(1+$D$177),BR223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BS227+BS13*(1+$D$177),BS223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BT227+BT13*(1+$D$177),BT223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BU227+BU13*(1+$D$177),BU223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BV227+BV13*(1+$D$177),BV223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BW227+BW13*(1+$D$177),BW223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BX227+BX13*(1+$D$177),BX223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BY227+BY13*(1+$D$177),BY223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",BZ227+BZ13*(1+$D$177),BZ223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CA227+CA13*(1+$D$177),CA223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CB227+CB13*(1+$D$177),CB223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CC227+CC13*(1+$D$177),CC223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CD227+CD13*(1+$D$177),CD223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CE227+CE13*(1+$D$177),CE223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CF227+CF13*(1+$D$177),CF223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CG227+CG13*(1+$D$177),CG223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CH227+CH13*(1+$D$177),CH223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CI227+CI13*(1+$D$177),CI223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CJ227+CJ13*(1+$D$177),CJ223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CK227+CK13*(1+$D$177),CK223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CL227+CL13*(1+$D$177),CL223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CM227+CM13*(1+$D$177),CM223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CN227+CN13*(1+$D$177),CN223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CO227+CO13*(1+$D$177),CO223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CP227+CP13*(1+$D$177),CP223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CQ227+CQ13*(1+$D$177),CQ223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CR227+CR13*(1+$D$177),CR223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CS227+CS13*(1+$D$177),CS223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CT227+CT13*(1+$D$177),CT223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CU227+CU13*(1+$D$177),CU223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CV227+CV13*(1+$D$177),CV223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CW227+CW13*(1+$D$177),CW223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CX227+CX13*(1+$D$177),CX223)","v":0},{"$f":"IF('Data Input - Option 5'!$F$37=\"Yes\",CY227+CY13*(1+$D$177),CY223)","v":0}]
[]
[null,"TOTALS"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA",null,"Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)","Water"]
[null,"Capex","£000s",{"$f":"SUM(D36:CY36)","v":0},null,null,null,null,{"$f":"D234*(1-$D$177)","v":0},{"$f":"D234*(1+$D$177)","v":0},{"$f":"SUM(D194:CY194)","v":0},{"$f":"SUM(D205:CY205)","v":0},{"$f":"SUM(D218:CY218)","v":0},{"$f":"SUM(D229:CY229)","v":0}]
[null,"Opex","£000s",{"$f":"SUM(D40:CY40)","v":0},null,null,null,null,{"$f":"$D$235*(1-$D$181)","v":0},{"$f":"$D$235*(1+$D$181)","v":0}]
[null,"Waste","£000s",{"$f":"SUM(D44:CY44)","v":0}]
[null,"Energy consumption","£000s",{"$f":"SUM(D48:CY48)","v":28.570211248935358},{"$f":"SUM(D101:CY101)+SUM(D49:CY49)","v":29.913164936456951},{"$f":"SUM(D135:CY135)+SUM(D49:CY49)","v":26.406996120666697}]
[null,"Air pollutant emissions","£000s",{"$f":"SUM(D72:CY72)","v":0},{"$f":"SUM(D115:CY115)","v":0},{"$f":"SUM(D149:CY149)","v":0},{"$f":"SUM(D173:CY173)","v":0}]
[null,"GHG emissions","£000s",{"$f":"SUM(D87:CY87)","v":2.2531094744520606},{"$f":"SUM(D122:CY122)","v":2.7555062013804981},{"$f":"SUM(D156:CY156)","v":8.2665186041414955}]
[null,"Wider impacts","£000s"]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC","Emissions to water low","Emissions to water high","REMOVED","Including wider environmental impacts"]
[null,"Capex","£000s",{"$f":"I234","v":0},{"$f":"J234","v":0},{"$f":"$D234","v":0},0,0,0,0,0,0,0,{"$f":"K234","v":0},{"$f":"L234","v":0},{"$f":"D234","v":0},{"$f":"D234","v":0},null,{"$f":"D234","v":0}]
[null,"Opex","£000s",{"$f":"$D235","v":0},0,{"$f":"I235","v":0},{"$f":"J235","v":0},{"$f":"$D235","v":0},0,0,0,0,0,0,0,0,0,null,0]
[null,"Waste","£000s",0,0,{"$f":"$D236","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Energy consumption","£000s",28.570211248935358,28.570211248935358,28.570211248935358,28.570211248935358,{"$f":"E237","v":29.913164936456951},{"$f":"F237","v":26.406996120666697},{"$f":"$D237","v":28.570211248935358},28.570211248935358,28.570211248935358,28.570211248935358,28.570211248935358,28.570211248935358,28.570211248935358,28.570211248935358,null,28.570211248935358]
[null,"Air pollutant emissions","£000s",0,0,0,0,{"$f":"$D238","v":0},{"$f":"$D238","v":0},{"$f":"E238","v":0},{"$f":"F238","v":0},{"$f":"G238","v":0},{"$f":"H238","v":0},{"$f":"$D238","v":0},{"$f":"$D238","v":0},0,0,null,0]
[null,"GHG emissions","£000s",2.2531094744520606,2.2531094744520606,2.2531094744520606,2.2531094744520606,{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},{"$f":"$D239","v":2.2531094744520606},2.2531094744520606,2.2531094744520606,null,2.2531094744520606]
[]
[null,"Scenario analysis",null,"H Cost/L Benefit","L Cost/H benefit","Wider benefits (Low water)","Wider benefits (High water)","L Cost/H ben/Wider ben (low water)","L Cost/H ben/Wider ben (high water)"]
[null,"Capex","£000s",{"$f":"N234","v":0},{"$f":"M234","v":0},{"$f":"D234","v":0},{"$f":"F251","v":0},{"$f":"$M$234","v":0},{"$f":"$M$234","v":0}]
[null,"Opex","£000s",{"$f":"J235","v":0},{"$f":"I235","v":0},{"$f":"D235","v":0},0,{"$f":"I235","v":0},{"$f":"H252","v":0}]
[null,"Waste","£000s",{"$f":"$D$236","v":0},{"$f":"$D$236","v":0},{"$f":"$D$236","v":0},0,{"$f":"$D$236","v":0},{"$f":"H253","v":0}]
[null,"Energy consumption","£000s",{"$f":"F237","v":26.406996120666697},{"$f":"E237","v":29.913164936456951},{"$f":"D237","v":28.570211248935358},28.570211248935358,{"$f":"F237","v":26.406996120666697},{"$f":"H254","v":26.406996120666697}]
[null,"Air pollutant emissions","£000s",{"$f":"E238","v":0},{"$f":"F238","v":0},{"$f":"D238","v":0},0,{"$f":"F238","v":0},{"$f":"H255","v":0}]
[null,"GHG emissions","£000s",{"$f":"E239","v":2.7555062013804981},{"$f":"F239","v":8.2665186041414955},{"$f":"D239","v":2.2531094744520606},2.2531094744520606,{"$f":"F239","v":8.2665186041414955},{"$f":"H256","v":8.2665186041414955}]
[]
[null,"Totals £m"]
[]
[null,"Scenario Name",null,"Central","Low values","High values","EEA","Location adjusted","Low cost (Capex / opex)","High Cost (capex / opex)","Low WACC","High WACC","Low cost (Capex / WACC)","High cost (Capex / WACC)"]
[null,"Capex","£m",{"$f":"D234/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Opex","£m",{"$f":"D235/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Waste","£m",{"$f":"D236/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D237/1000","v":2.8570211248935357E-2},2.9913164936456953E-2,2.6406996120666697E-2,0,0,0,0,0,0,0,0]
[null,"Air pollutant emissions","£m",{"$f":"D238/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"GHG emissions","£m",{"$f":"D239/1000","v":2.2531094744520606E-3},2.7555062013804982E-3,8.266518604141496E-3,0,0,0,0,0,0,0,0]
[null,"Wider impacts","£m",{"$f":"D240/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sensitivity analysis",null,"Low capex","High capex","Low opex","High opex","Low energy price","High energy price","Low AQ Values","High AQ Values","EEA Values","Location adjusted AQ","Low WACC","High WACC"]
[null,"Capex","£m",{"$f":"D243/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex","£m",{"$f":"D244/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Waste","£m",{"$f":"D245/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy consumption","£m",{"$f":"D246/1000","v":2.8570211248935357E-2},2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.9913164936456953E-2,2.6406996120666697E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2]
[null,"Air pollutant emissions","£m",{"$f":"D247/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG emissions","£m",{"$f":"D248/1000","v":2.2531094744520606E-3},2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3]
[]
[null,"Scenario analysis",null,{"$f":"D250","v":"H Cost/L Benefit"},{"$f":"E250","v":"L Cost/H benefit"}]
[null,"Capex","£m",{"$f":"D251/1000","v":0},0]
[null,"Opex","£m",0,0]
[null,"Waste","£m",0,0]
[null,"Energy consumption","£m",2.6406996120666697E-2,2.9913164936456953E-2]
[null,"Air pollutant emissions","£m",0,0]
[null,"GHG emissions","£m",2.7555062013804982E-3,8.266518604141496E-3]

{"sheet":"Scenario Calcs","index":25,"n_rows":84,"n_cols":43,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Scenario Analysis Calculations"]
[null,null,null,null,null,null,null,null,null,"Scenario cost and benefit comparison"]
[null,null,null,null,null,null,null,null,null,{"$f":"F5","v":"H Cost/L Benefit"},null,null,null,null,null,null,{"$f":"G5","v":"L Cost/H benefit"},null,null,null,null,null,null,"Central",null,null,null,null,null,null,"Difference (Central - H Cost/L Benefit)",null,null,null,null,null,null,"Difference (Central - H Cost/L Benefit)"]
[null,null,null,"Sceanrio analysis",null,"H Cost/L Benefit","L Cost/H benefit",null,null,null,{"$f":"C7","v":"Proposed derogation"},{"$f":"C13","v":"BAT-AEL"},{"$f":"C19","v":"Option 1"},null,{"$f":"C25","v":"Option 2"},null,null,{"$f":"K5","v":"Proposed derogation"},{"$f":"L5","v":"BAT-AEL"},{"$f":"M5","v":"Option 1"},{"$f":"N5","v":0},null,null,null,{"$f":"R5","v":"Proposed derogation"},{"$f":"S5","v":"BAT-AEL"},{"$f":"T5","v":"Option 1"},{"$f":"U5","v":0},null,null,null,{"$f":"Y5","v":"Proposed derogation"},{"$f":"Z5","v":"BAT-AEL"},{"$f":"AA5","v":"Option 1"},{"$f":"AB5","v":0},null,null,null,{"$f":"AF5","v":"Proposed derogation"},{"$f":"AG5","v":"BAT-AEL"},{"$f":"AH5","v":"Option 1"},{"$f":"AI5","v":0}]
[null,null,null,null,null,1,2,null,null,"PV",null,null,null,null,null,null,{"$f":"J6","v":"PV"},null,null,null,null,null,null,{"$f":"Q6","v":"PV"}]
[null,"PV",{"$f":"'Data Input - General'!G24","v":"Proposed derogation"},"Capex",null,{"$f":"Calc_Proposed!D278","v":1.4107710625373509},{"$f":"Calc_Proposed!E278","v":0.99953838928631322},null,null,{"$f":"D7","v":"Capex"},{"$f":"F7","v":1.4107710625373509},{"$f":"F13","v":2.5094561884767246},{"$f":"F19","v":33.551997678301525},{"$f":"F25","v":435.18917510479423},{"$f":"F31","v":0},null,"Capex",{"$f":"G7","v":0.99953838928631322},{"$f":"G13","v":1.1890257049488704},{"$f":"G19","v":15.897543011540556},{"$f":"G25","v":206.20049797689262},{"$f":"G31","v":0},null,"Capex",{"$f":"Calc_Proposed!D261","v":1.1952491289998475},{"$f":"Calc_BAT!D261","v":1.8128443209764948},{"$f":"Calc_Option3!D261","v":27.144078907764094},{"$f":"Calc_Option4!D261","v":243.35108277396373},{"$f":"Calc_Option5!D261","v":0},null,{"$f":"X7","v":"Capex"},{"$f":"Y7-K7","v":-0.21552193353750337},{"$f":"Z7-L7","v":-0.69661186750022974},-6.4079187705374316,-191.83809233083051,0,null,{"$f":"AE7","v":"Capex"},{"$f":"Y7-R7","v":0.19571073971353425},{"$f":"Z7-S7","v":0.62381861602762445},11.246535896223538,37.150584797071105,0]
[null,null,null,"Opex",null,{"$f":"Calc_Proposed!D279","v":297.49730788705369},{"$f":"Calc_Proposed!E279","v":243.40688827122577},null,null,"Opex",297.49730788705369,349.89866323782377,353.86727736766881,275.22478767580265,0,null,"Opex",243.40688827122577,188.40697251267432,190.54391858259089,275.22478767580265,0,null,"Opex",{"$f":"Calc_Proposed!D262","v":270.45209807913972},{"$f":"Calc_BAT!D262","v":269.15281787524901},{"$f":"Calc_Option3!D262","v":272.20559797512982},{"$f":"Calc_Option4!D262","v":275.22478767580265},{"$f":"Calc_Option5!D262","v":0},null,"Opex",-27.045209807913977,-80.745845362574755,-81.661679392538986,0,0,null,"Opex",27.045209807913949,80.745845362574698,81.661679392538929,0,0]
[null,null,null,"Waste",null,{"$f":"Calc_Proposed!D280","v":0},{"$f":"Calc_Proposed!E280","v":0},null,null,"Waste",0,0,0,0,0,null,"Waste",0,0,0,0,0,null,"Waste",{"$f":"Calc_Proposed!D263","v":0},{"$f":"Calc_BAT!D263","v":0},{"$f":"Calc_Option3!D263","v":0},{"$f":"Calc_Option4!D263","v":0},{"$f":"Calc_Option5!D263","v":0},null,"Waste",0,0,0,0,0,null,"Waste",0,0,0,0,0]
[null,null,null,"Energy consumption",null,{"$f":"Calc_Proposed!D281","v":2.6406996120666697E-2},{"$f":"Calc_Proposed!E281","v":2.9913164936456953E-2},null,null,"Energy consumption",2.6406996120666697E-2,0,0,0,2.6406996120666697E-2,null,"Energy consumption",2.9913164936456953E-2,0,0,0,2.9913164936456953E-2,null,"Energy consumption",{"$f":"Calc_Proposed!D264","v":2.8570211248935357E-2},{"$f":"Calc_BAT!D264","v":0},{"$f":"Calc_Option3!D264","v":0},{"$f":"Calc_Option4!D264","v":0},{"$f":"Calc_Option5!D264","v":2.8570211248935357E-2},null,"Energy consumption",2.1632151282686592E-3,0,0,0,2.1632151282686592E-3,null,"Energy consumption",-1.3429536875215961E-3,0,0,0,-1.3429536875215961E-3]
[null,null,null,"Air pollutant emissions",null,{"$f":"Calc_Proposed!D282","v":2.3259876064362621},{"$f":"Calc_Proposed!E282","v":57.650046101181587},null,null,"Air pollutant emissions",2.3259876064362621,2.2649631932898848,1.5276451125834922,3.3397431222485006,0,null,"Air pollutant emissions",57.650046101181587,55.934472679985873,37.773800345669017,84.651461852686197,0,null,"Air pollutant emissions",{"$f":"Calc_Proposed!D265","v":16.724876154956885},{"$f":"Calc_BAT!D265","v":16.239830496915999},{"$f":"Calc_Option3!D265","v":10.964130540329608},{"$f":"Calc_Option4!D265","v":24.441356611965311},{"$f":"Calc_Option5!D265","v":0},null,"Air pollutant emissions",14.398888548520622,13.974867303626114,9.4364854277461152,21.101613489716812,0,null,"Air pollutant emissions",-40.925169946224699,-39.694642183069874,-26.809669805339411,-60.210105240720885,0]
[null,null,null,"GHG emissions",null,{"$f":"Calc_Proposed!D283","v":2.7555062013804982E-3},{"$f":"Calc_Proposed!E283","v":8.266518604141496E-3},null,null,"GHG emissions",2.7555062013804982E-3,0,0,0,2.7555062013804982E-3,null,"GHG emissions",8.266518604141496E-3,0,0,0,8.266518604141496E-3,null,"GHG emissions",{"$f":"Calc_Proposed!D266","v":2.2531094744520606E-3},{"$f":"Calc_BAT!D266","v":0},{"$f":"Calc_Option3!D266","v":0},{"$f":"Calc_Option4!D266","v":0},{"$f":"Calc_Option5!D266","v":2.2531094744520606E-3},null,"GHG emissions",-5.0239672692843759E-4,0,0,0,-5.0239672692843759E-4,null,"GHG emissions",-6.0134091296894353E-3,0,0,0,-6.0134091296894353E-3]
[null,null,{"$f":"'Data Input - General'!H24","v":"BAT-AEL"},"Capex",null,{"$f":"Calc_BAT!D278","v":2.5094561884767246},{"$f":"Calc_BAT!E278","v":1.1890257049488704}]
[null,null,null,"Opex",null,{"$f":"Calc_BAT!D279","v":349.89866323782377},{"$f":"Calc_BAT!E279","v":188.40697251267432},null,null,"NPV",null,null,null,null,null,null,{"$f":"J14","v":"NPV"},null,null,null,null,null,null,{"$f":"Q14","v":"NPV"},null,null,null,null,null,null,"NPV",null,null,null,null,null,null,"NPV"]
[null,null,null,"Waste",null,{"$f":"Calc_BAT!D280","v":0},{"$f":"Calc_BAT!E280","v":0},null,null,{"$f":"D37","v":"Capex"},null,{"$f":"F37","v":1.0986851259393737},{"$f":"F43","v":32.141226615764175},{"$f":"F49","v":433.77840404225685},{"$f":"F55","v":-1.4107710625373509},null,"Capex",null,{"$f":"G37","v":0.18948731566255717},{"$f":"G43","v":14.898004622254243},{"$f":"G49","v":205.20095958760632},{"$f":"G55","v":-0.99953838928631322},null,"Capex",null,{"$f":"Z7-$Y7","v":0.61759519197664736},25.948829778764246,242.15583364496388,-1.1952491289998475,null,{"$f":"X15","v":"Capex"},{"$f":"Y15-K15","v":0},{"$f":"Z15-L15","v":-0.48108993396272637},{"$f":"AA15-M15","v":-6.1923968369999294},{"$f":"AB15-N15","v":-191.62257039729298},{"$f":"AC15-O15","v":0.21552193353750337},null,{"$f":"AE15","v":"Capex"},{"$f":"AF15-R15","v":0},{"$f":"Z15-S15","v":0.4281078763140902},11.050825156510003,36.954874057357557,-0.19571073971353425]
[null,null,null,"Energy consumption",null,{"$f":"Calc_BAT!D281","v":0},{"$f":"Calc_BAT!E281","v":0},null,null,{"$f":"D38","v":"Opex"},null,{"$f":"F38","v":52.401355350770075},{"$f":"F44","v":56.369969480615111},{"$f":"F50","v":-22.272520211251049},{"$f":"F56","v":-297.49730788705369},null,"Opex",null,{"$f":"G38","v":-54.999915758551452},{"$f":"G44","v":-52.862969688634877},{"$f":"G50","v":31.817899404576877},{"$f":"G56","v":-243.40688827122577},null,"Opex",null,-1.299280203890703,1.7534998959901031,4.7726895966629286,-270.45209807913972,null,"Opex",0,-53.700635554660778,-54.616469584625008,27.045209807913977,27.045209807913977,null,"Opex",0,53.700635554660749,54.61646958462498,-27.045209807913949,-27.045209807913949]
[null,null,null,"Air pollutant emissions",null,{"$f":"Calc_BAT!D282","v":2.2649631932898848},{"$f":"Calc_BAT!E282","v":55.934472679985873},null,null,{"$f":"D39","v":"Waste"},null,{"$f":"F39","v":0},{"$f":"F45","v":0},{"$f":"F51","v":0},{"$f":"F57","v":0},null,"Waste",null,{"$f":"G39","v":0},{"$f":"G45","v":0},{"$f":"G51","v":0},{"$f":"G57","v":0},null,"Waste",null,0,0,0,0,null,"Waste",0,0,0,0,0,null,"Waste",0,0,0,0,0]
[null,null,null,"GHG emissions",null,{"$f":"Calc_BAT!D283","v":0},{"$f":"Calc_BAT!E283","v":0},null,null,{"$f":"D40","v":"Energy consumption"},null,{"$f":"F40","v":-2.6406996120666697E-2},{"$f":"F46","v":-2.6406996120666697E-2},{"$f":"F52","v":-2.6406996120666697E-2},{"$f":"F58","v":0},null,"Energy consumption",null,{"$f":"G40","v":-2.9913164936456953E-2},{"$f":"G46","v":-2.9913164936456953E-2},{"$f":"G52","v":-2.9913164936456953E-2},{"$f":"G58","v":0},null,"Energy consumption",null,-2.8570211248935357E-2,-2.8570211248935357E-2,-2.8570211248935357E-2,0,null,"Energy consumption",0,-2.1632151282686592E-3,-2.1632151282686592E-3,-2.1632151282686592E-3,0,null,"Energy consumption",0,1.3429536875215961E-3,1.3429536875215961E-3,1.3429536875215961E-3,0]
[null,null,{"$f":"'Data Input - General'!I24","v":"Option 1"},"Capex",null,{"$f":"Calc_Option3!D278","v":33.551997678301525},{"$f":"Calc_Option3!E278","v":15.897543011540556},null,null,"Total costs",null,{"$f":"SUM(L15:L18)*-1","v":-53.473633480588781},{"$f":"SUM(M15:M18)*-1","v":-88.48478910025861},{"$f":"SUM(N15:N18)*-1","v":-411.47947683488513},{"$f":"SUM(O15:O18)*-1","v":298.90807894959107},null,"Total costs",null,{"$f":"SUM(S15:S18)*-1","v":54.840341607825351},{"$f":"SUM(T15:T18)*-1","v":37.994878231317095},{"$f":"SUM(U15:U18)*-1","v":-236.98894582724674},{"$f":"SUM(V15:V18)*-1","v":244.40642666051207},null,"Total costs",null,{"$f":"SUM(Z15:Z18)*-1","v":0.71025522316299095},{"$f":"SUM(AA15:AA18)*-1","v":-27.673759463505412},{"$f":"SUM(AB15:AB18)*-1","v":-246.89995303037787},{"$f":"SUM(AC15:AC18)*-1","v":271.64734720813954},null,"Total costs",0,54.183888703751769,60.811029636753197,164.57952380450726,-27.260731741451536,null,"Total costs",0,{"$f":"AG19-S19","v":-0.65645290407358203},{"$f":"AH19-T19","v":22.816151405436102},{"$f":"AI19-U19","v":401.568469631754},{"$f":"AJ19-V19","v":-271.6671584019636}]
[null,null,null,"Opex",null,{"$f":"Calc_Option3!D279","v":353.86727736766881},{"$f":"Calc_Option3!E279","v":190.54391858259089},null,null,{"$f":"D41","v":"Air pollutant emissions"},null,{"$f":"F41","v":-6.1024413146377299E-2},{"$f":"F47","v":-0.7983424938527699},{"$f":"F53","v":1.0137555158122384},{"$f":"F64","v":298.90807894959107},null,"Air pollutant emissions",null,{"$f":"G41","v":-1.7155734211957139},{"$f":"G47","v":-19.876245755512571},{"$f":"G53","v":27.001415751504609},{"$f":"G59","v":-57.650046101181587},null,"Air pollutant emissions",null,{"$f":"Z11-$Y11","v":-0.48504565804088529},-5.7607456146272771,7.7164804570084264,-16.724876154956885,null,"Air pollutant emissions",0,-0.42402124489450799,-4.962403120774507,6.7027249411961876,-315.63295510454793,null,"Air pollutant emissions",0,{"$f":"Z20-S20","v":1.2305277631548286},14.115500140885294,-19.284935294496183,40.925169946224699]
[null,null,null,"Waste",null,{"$f":"Calc_Option3!D280","v":0},{"$f":"Calc_Option3!E280","v":0},null,null,{"$f":"D42","v":"GHG emissions"},null,{"$f":"F42","v":-2.7555062013804982E-3},{"$f":"F48","v":-2.7555062013804982E-3},{"$f":"F54","v":-2.7555062013804982E-3},{"$f":"F60","v":0},null,"GHG emissions",null,{"$f":"G42","v":-8.266518604141496E-3},{"$f":"G48","v":-8.266518604141496E-3},{"$f":"G54","v":-8.266518604141496E-3},{"$f":"G60","v":0},null,"GHG emissions",null,-2.2531094744520606E-3,-2.2531094744520606E-3,-2.2531094744520606E-3,0,null,"GHG emissions",0,5.0239672692843759E-4,5.0239672692843759E-4,5.0239672692843759E-4,0,null,"GHG emissions",0,6.0134091296894353E-3,6.0134091296894353E-3,6.0134091296894353E-3,0]
[null,null,null,"Energy consumption",null,{"$f":"Calc_Option3!D281","v":0},{"$f":"Calc_Option3!E281","v":0},null,null,"Total benefits",null,{"$f":"SUM(L20:L21)*-1","v":6.3779919347757799E-2},{"$f":"SUM(M20:M21)*-1","v":0.80109800005415044},{"$f":"SUM(N20:N21)*-1","v":-1.011000009610858},{"$f":"SUM(O20:O21)*-1","v":-298.90807894959107},null,"Total benefits",null,{"$f":"SUM(S20:S21)*-1","v":1.7238399397998554},{"$f":"SUM(T20:T21)*-1","v":19.884512274116712},{"$f":"SUM(U20:U21)*-1","v":-26.993149232900468},{"$f":"SUM(V20:V21)*-1","v":57.650046101181587},null,"Total benefits",null,{"$f":"SUM(Z20:Z21)*-1","v":0.48729876751533735},{"$f":"SUM(AA20:AA21)*-1","v":5.7629987241017293},{"$f":"SUM(AB20:AB21)*-1","v":-7.7142273475339742},{"$f":"SUM(AC20:AC21)*-1","v":16.724876154956885},null,"Total benefits",0,0.42351884816757956,4.9619007240475792,-6.7032273379231162,315.63295510454793,null,"Total benefits",0,{"$f":"AG22-S22","v":-1.3003210916322758},{"$f":"AH22-T22","v":-14.922611550069133},{"$f":"AI22-U22","v":20.289921894977351},{"$f":"AJ22-V22","v":257.98290900336633}]
[null,null,null,"Air pollutant emissions",null,{"$f":"Calc_Option3!D282","v":1.5276451125834922},{"$f":"Calc_Option3!E282","v":37.773800345669017}]
[null,null,null,"GHG emissions",null,{"$f":"Calc_Option3!D283","v":0},{"$f":"Calc_Option3!E283","v":0},null,null,null,null,{"$f":"L19+L22","v":-53.409853561241022},{"$f":"M19+M22","v":-87.683691100204456},{"$f":"N19+N22","v":-412.49047684449602},{"$f":"O19+O22","v":0},null,null,null,{"$f":"S19+S22","v":56.564181547625203},{"$f":"T19+T22","v":57.879390505433804},{"$f":"U19+U22","v":-263.98209506014723},{"$f":"V19+V22","v":302.05647276169367},null,null,null,{"$f":"Z19+Z22","v":1.1975539906783284},{"$f":"AA19+AA22","v":-21.910760739403685},{"$f":"AB19+AB22","v":-254.61418037791185},{"$f":"AC19+AC22","v":288.3722233630964},null,null,null,54.607407551919351,65.772930360800771,157.87629646658417,288.3722233630964,null,null,null,{"$f":"Z24-S24","v":-55.366627556946874},{"$f":"AA24-T24","v":-79.790151244837489},{"$f":"AB24-U24","v":9.36791468223538},{"$f":"AC24-V24","v":-13.684249398597274}]
[null,null,{"$f":"'Data Input - General'!J24","v":"Option 2"},"Capex",null,{"$f":"Calc_Option4!D278","v":435.18917510479423},{"$f":"Calc_Option4!E278","v":206.20049797689262}]
[null,null,null,"Opex",null,{"$f":"Calc_Option4!D279","v":275.22478767580265},{"$f":"Calc_Option4!E279","v":275.22478767580265}]
[null,null,null,"Waste",null,{"$f":"Calc_Option4!D280","v":0},{"$f":"Calc_Option4!E280","v":0}]
[null,null,null,"Energy consumption",null,{"$f":"Calc_Option4!D281","v":0},{"$f":"Calc_Option4!E281","v":0}]
[null,null,null,"Air pollutant emissions",null,{"$f":"Calc_Option4!D282","v":3.3397431222485006},{"$f":"Calc_Option4!E282","v":84.651461852686197}]
[null,null,null,"GHG emissions",null,{"$f":"Calc_Option4!D283","v":0},{"$f":"Calc_Option4!E283","v":0},null,null,"BAT-AEL as baseline - for future scenarios"]
[null,null,{"$f":"'Data Input - General'!K24","v":"Option 3"},"Capex",null,{"$f":"Calc_Option5!D278","v":0},{"$f":"Calc_Option5!E278","v":0}]
[null,null,null,"Opex",null,{"$f":"Calc_Option5!D279","v":0},{"$f":"Calc_Option5!E279","v":0}]
[null,null,null,"Waste",null,{"$f":"Calc_Option5!D280","v":0},{"$f":"Calc_Option5!E280","v":0}]
[null,null,null,"Energy consumption",null,{"$f":"Calc_Option5!D281","v":2.6406996120666697E-2},{"$f":"Calc_Option5!E281","v":2.9913164936456953E-2}]
[null,null,null,"Air pollutant emissions",null,{"$f":"Calc_Option5!D282","v":0},{"$f":"Calc_Option5!E282","v":0}]
[null,null,null,"GHG emissions",null,{"$f":"Calc_Option5!D283","v":2.7555062013804982E-3},{"$f":"Calc_Option5!E283","v":8.266518604141496E-3}]
[null,"NPV",{"$f":"C13","v":"BAT-AEL"},"Capex",null,{"$f":"F13-F7","v":1.0986851259393737},{"$f":"G13-G7","v":0.18948731566255717}]
[null,null,0,"Opex",null,{"$f":"F14-F8","v":52.401355350770075},{"$f":"G14-G8","v":-54.999915758551452}]
[null,null,0,"Waste",null,0,0]
[null,null,0,"Energy consumption",null,-2.6406996120666697E-2,-2.9913164936456953E-2]
[null,null,0,"Air pollutant emissions",null,-6.1024413146377299E-2,{"$f":"G17-G11","v":-1.7155734211957139}]
[null,null,0,"GHG emissions",null,{"$f":"F18-F12","v":-2.7555062013804982E-3},{"$f":"G18-G12","v":-8.266518604141496E-3}]
[null,null,"Option 1","Capex",null,{"$f":"F19-F7","v":32.141226615764175},14.898004622254243]
[null,null,0,"Opex",null,56.369969480615111,-52.862969688634877]
[null,null,0,"Waste",null,0,0]
[null,null,0,"Energy consumption",null,-2.6406996120666697E-2,-2.9913164936456953E-2]
[null,null,0,"Air pollutant emissions",null,-0.7983424938527699,-19.876245755512571]
[null,null,0,"GHG emissions",null,-2.7555062013804982E-3,-8.266518604141496E-3]
[null,null,"Option 2","Capex",null,{"$f":"F25-F7","v":433.77840404225685},205.20095958760632]
[null,null,0,"Opex",null,-22.272520211251049,31.817899404576877]
[null,null,0,"Waste",null,0,0]
[null,null,0,"Energy consumption",null,-2.6406996120666697E-2,-2.9913164936456953E-2]
[null,null,0,"Air pollutant emissions",null,1.0137555158122384,27.001415751504609]
[null,null,0,"GHG emissions",null,-2.7555062013804982E-3,-8.266518604141496E-3]
[null,null,"Option 3","Capex",null,{"$f":"F31-F7","v":-1.4107710625373509},-0.99953838928631322]
[null,null,0,"Opex",null,-297.49730788705369,-243.40688827122577]
[null,null,0,"Waste",null,0,0]
[null,null,0,"Energy consumption",null,0,0]
[null,null,0,"Air pollutant emissions",null,-2.3259876064362621,-57.650046101181587]
[null,null,0,"GHG emissions",null,0,0]
[null,"Costs","BAT-AEL",null,null,{"$f":"(SUM(F37:F40)*-1)","v":-53.473633480588781},{"$f":"(SUM(G37:G40)*-1)","v":54.840341607825351}]
[null,null,{"$f":"C43","v":"Option 1"},null,null,{"$f":"SUM(F43:F46)*-1","v":-88.48478910025861},{"$f":"SUM(G43:G46)*-1","v":37.994878231317095}]
[null,null,{"$f":"C49","v":"Option 2"},null,null,{"$f":"SUM(F49:F52)*-1","v":-411.47947683488513},{"$f":"SUM(G49:G52)*-1","v":-236.98894582724674}]
[null,null,{"$f":"C55","v":"Option 3"},null,null,{"$f":"SUM(F55:F58)*-1","v":298.90807894959107},{"$f":"SUM(G55:G58)*-1","v":244.40642666051207}]
[null,"Benefits",{"$f":"C61","v":"BAT-AEL"},null,null,{"$f":"SUM(F41:F42)*-1","v":6.3779919347757799E-2},{"$f":"SUM(G41:G42)*-1","v":1.7238399397998554}]
[null,null,"Option 1",null,null,{"$f":"SUM(F47:F48)*-1","v":0.80109800005415044},{"$f":"SUM(G47:G48)*-1","v":19.884512274116712}]
[null,null,"Option 2",null,null,{"$f":"SUM(F53:F54)*-1","v":-1.011000009610858},{"$f":"SUM(G53:G54)*-1","v":-26.993149232900468}]
[null,null,"Option 3",null,null,{"$f":"SUM(F59:F60)*-1","v":2.3259876064362621},{"$f":"SUM(G59:G60)*-1","v":57.650046101181587}]
[null,"BCR","BAT-AEL",null,null,{"$f":"IFERROR(-F65/F61,0)","v":1.1927358437483074E-3},{"$f":"IFERROR(-G65/G61,0)","v":-3.1433792884212719E-2}]
[null,null,"Option 1",null,null,9.0535108711900531E-3,-0.52334717729736002]
[null,null,"Option 2",null,null,-2.456987690826056E-3,-0.11390045699674593]
[null,null,"Option 3",null,null,-7.7816150523938327E-3,-0.23587778312089661]
[null,"NPV","BAT-AEL",null,null,{"$f":"IF($C73=\"\",0,F65+F61)","v":-53.409853561241022},{"$f":"IF($C73=\"\",0,G65+G61)","v":56.564181547625203}]
[null,null,"Option 1",null,null,{"$f":"IF($C74=\"\",0,F66+F62)","v":-87.683691100204456},{"$f":"IF($C74=\"\",0,G66+G62)","v":57.879390505433804}]
[null,null,"Option 2",null,null,-412.49047684449602,-263.98209506014723]
[null,null,"Option 3",null,null,301.23406655602736,302.05647276169367]
[null,"Rank (diff from zero)","BAT-AEL",null,null,{"$f":"IF(F73=0,\"\",F73)","v":-53.409853561241022},{"$f":"IF(G73=0,\"\",G73)","v":56.564181547625203}]
[null,null,"Option 1",null,null,{"$f":"IF(F74=0,\"\",F74)","v":-87.683691100204456},57.879390505433804]
[null,null,"Option 2",null,null,-412.49047684449602,-263.98209506014723]
[null,null,"Option 3",null,null,301.23406655602736,302.05647276169367]
[null,"Rank",{"$f":"C73","v":"BAT-AEL"},null,null,{"$f":"IFERROR(RANK(F77,F$77:F$80,0),\"No rank\")","v":2},3]
[null,null,{"$f":"C74","v":"Option 1"},null,null,3,2]
[null,null,{"$f":"C75","v":"Option 2"},null,null,4,4]
[null,null,{"$f":"C76","v":"Option 3"},null,null,{"$f":"IFERROR(RANK(F80,F$77:F$80,0),\"No rank\")","v":1},1]

{"sheet":"Sensitivity Calcs","index":26,"n_rows":129,"n_cols":17,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Sensitivity Calculations"]
[]
[null,"PV",null,null,null,"PV"]
[null,null,null,"Scenario analysis",null,"Low upfront investment costs","High upfront investment costs","Low operating costs","High operating costs","Low energy price","High energy price","Low damage costs","High damage costs","EEA damage costs","Adjusted damage costs","Low WACC","High WACC"]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,{"$f":"'Data Input - General'!G24","v":"Proposed derogation"},"Capex",null,{"$f":"Calc_Proposed!D270","v":1.0757242160998628},{"$f":"Calc_Proposed!E270","v":1.3147740418998324},{"$f":"Calc_Proposed!F270","v":1.1952491289998475},{"$f":"Calc_Proposed!G270","v":1.1952491289998475},{"$f":"Calc_Proposed!H270","v":1.1952491289998475},{"$f":"Calc_Proposed!I270","v":1.1952491289998475},{"$f":"Calc_Proposed!J270","v":1.1952491289998475},{"$f":"Calc_Proposed!K270","v":1.1952491289998475},{"$f":"Calc_Proposed!L270","v":1.1952491289998475},{"$f":"Calc_Proposed!M270","v":1.1952491289998475},{"$f":"Calc_Proposed!N270","v":1.1105982103181253},{"$f":"Calc_Proposed!O270","v":1.2825191477612286}]
[null,null,null,"Opex",null,{"$f":"Calc_Proposed!D271","v":270.45209807913972},{"$f":"Calc_Proposed!E271","v":270.45209807913972},{"$f":"Calc_Proposed!F271","v":243.40688827122577},{"$f":"Calc_Proposed!G271","v":297.49730788705369},{"$f":"Calc_Proposed!H271","v":270.45209807913972},{"$f":"Calc_Proposed!I271","v":270.45209807913972},{"$f":"Calc_Proposed!J271","v":270.45209807913972},{"$f":"Calc_Proposed!K271","v":270.45209807913972},{"$f":"Calc_Proposed!L271","v":270.45209807913972},{"$f":"Calc_Proposed!M271","v":270.45209807913972},{"$f":"Calc_Proposed!N271","v":270.45209807913972},{"$f":"Calc_Proposed!O271","v":270.45209807913972}]
[null,null,null,"Waste",null,{"$f":"Calc_Proposed!D272","v":0},{"$f":"Calc_Proposed!E272","v":0},{"$f":"Calc_Proposed!F272","v":0},{"$f":"Calc_Proposed!G272","v":0},{"$f":"Calc_Proposed!H272","v":0},{"$f":"Calc_Proposed!I272","v":0},{"$f":"Calc_Proposed!J272","v":0},{"$f":"Calc_Proposed!K272","v":0},{"$f":"Calc_Proposed!L272","v":0},{"$f":"Calc_Proposed!M272","v":0},{"$f":"Calc_Proposed!N272","v":0},{"$f":"Calc_Proposed!O272","v":0}]
[null,null,null,"Energy consumption",null,{"$f":"Calc_Proposed!D273","v":2.8570211248935357E-2},{"$f":"Calc_Proposed!E273","v":2.8570211248935357E-2},{"$f":"Calc_Proposed!F273","v":2.8570211248935357E-2},{"$f":"Calc_Proposed!G273","v":2.8570211248935357E-2},{"$f":"Calc_Proposed!H273","v":2.9913164936456953E-2},{"$f":"Calc_Proposed!I273","v":2.6406996120666697E-2},{"$f":"Calc_Proposed!J273","v":2.8570211248935357E-2},{"$f":"Calc_Proposed!K273","v":2.8570211248935357E-2},{"$f":"Calc_Proposed!L273","v":2.8570211248935357E-2},{"$f":"Calc_Proposed!M273","v":2.8570211248935357E-2},{"$f":"Calc_Proposed!N273","v":2.8570211248935357E-2},{"$f":"Calc_Proposed!O273","v":2.8570211248935357E-2}]
[null,null,null,"Air pollutant emissions",null,{"$f":"Calc_Proposed!D274","v":16.724876154956885},{"$f":"Calc_Proposed!E274","v":16.724876154956885},{"$f":"Calc_Proposed!F274","v":16.724876154956885},{"$f":"Calc_Proposed!G274","v":16.724876154956885},{"$f":"Calc_Proposed!H274","v":16.724876154956885},{"$f":"Calc_Proposed!I274","v":16.724876154956885},{"$f":"Calc_Proposed!J274","v":2.3259876064362621},{"$f":"Calc_Proposed!K274","v":57.650046101181587},{"$f":"Calc_Proposed!L274","v":16.697616133458961},{"$f":"Calc_Proposed!M274","v":0},{"$f":"Calc_Proposed!N274","v":16.724876154956885},{"$f":"Calc_Proposed!O274","v":16.724876154956885}]
[null,null,null,"GHG emissions",null,{"$f":"Calc_Proposed!D275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!E275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!F275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!G275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!H275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!I275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!J275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!K275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!L275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!M275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!N275","v":2.2531094744520606E-3},{"$f":"Calc_Proposed!O275","v":2.2531094744520606E-3}]
[null,null,{"$f":"'Data Input - General'!H24","v":"BAT-AEL"},"Capex",null,{"$f":"Calc_BAT!D270","v":1.2689910246835463},{"$f":"Calc_BAT!E270","v":2.3566976172694436},{"$f":"Calc_BAT!F270","v":1.8128443209764948},{"$f":"Calc_BAT!G270","v":1.8128443209764948},{"$f":"Calc_BAT!H270","v":1.8128443209764948},{"$f":"Calc_BAT!I270","v":1.8128443209764948},{"$f":"Calc_BAT!J270","v":1.8128443209764948},{"$f":"Calc_BAT!K270","v":1.8128443209764948},{"$f":"Calc_BAT!L270","v":1.8128443209764948},{"$f":"Calc_BAT!M270","v":1.8128443209764948},{"$f":"Calc_BAT!N270","v":1.6986081499269581},{"$f":"Calc_BAT!O270","v":1.9303509142128643}]
[null,null,null,"Opex",null,{"$f":"Calc_BAT!D271","v":269.15281787524901},{"$f":"Calc_BAT!E271","v":269.15281787524901},{"$f":"Calc_BAT!F271","v":188.40697251267432},{"$f":"Calc_BAT!G271","v":349.89866323782377},{"$f":"Calc_BAT!H271","v":269.15281787524901},{"$f":"Calc_BAT!I271","v":269.15281787524901},{"$f":"Calc_BAT!J271","v":269.15281787524901},{"$f":"Calc_BAT!K271","v":269.15281787524901},{"$f":"Calc_BAT!L271","v":269.15281787524901},{"$f":"Calc_BAT!M271","v":269.15281787524901},{"$f":"Calc_BAT!N271","v":269.15281787524901},{"$f":"Calc_BAT!O271","v":269.15281787524901}]
[null,null,null,"Waste",null,{"$f":"Calc_BAT!D272","v":0},{"$f":"Calc_BAT!E272","v":0},{"$f":"Calc_BAT!F272","v":0},{"$f":"Calc_BAT!G272","v":0},{"$f":"Calc_BAT!H272","v":0},{"$f":"Calc_BAT!I272","v":0},{"$f":"Calc_BAT!J272","v":0},{"$f":"Calc_BAT!K272","v":0},{"$f":"Calc_BAT!L272","v":0},{"$f":"Calc_BAT!M272","v":0},{"$f":"Calc_BAT!N272","v":0},{"$f":"Calc_BAT!O272","v":0}]
[null,null,null,"Energy consumption",null,{"$f":"Calc_BAT!D273","v":0},{"$f":"Calc_BAT!E273","v":0},{"$f":"Calc_BAT!F273","v":0},{"$f":"Calc_BAT!G273","v":0},{"$f":"Calc_BAT!H273","v":0},{"$f":"Calc_BAT!I273","v":0},{"$f":"Calc_BAT!J273","v":0},{"$f":"Calc_BAT!K273","v":0},{"$f":"Calc_BAT!L273","v":0},{"$f":"Calc_BAT!M273","v":0},{"$f":"Calc_BAT!N273","v":0},{"$f":"Calc_BAT!O273","v":0}]
[null,null,null,"Air pollutant emissions",null,{"$f":"Calc_BAT!D274","v":16.239830496915999},{"$f":"Calc_BAT!E274","v":16.239830496915999},{"$f":"Calc_BAT!F274","v":16.239830496915999},{"$f":"Calc_BAT!G274","v":16.239830496915999},{"$f":"Calc_BAT!H274","v":16.239830496915999},{"$f":"Calc_BAT!I274","v":16.239830496915999},{"$f":"Calc_BAT!J274","v":2.2649631932898848},{"$f":"Calc_BAT!K274","v":55.934472679985873},{"$f":"Calc_BAT!L274","v":16.196342544061388},{"$f":"Calc_BAT!M274","v":0},{"$f":"Calc_BAT!N274","v":16.239830496915999},{"$f":"Calc_BAT!O274","v":16.239830496915999}]
[null,null,null,"GHG emissions",null,{"$f":"Calc_BAT!D275","v":0},{"$f":"Calc_BAT!E275","v":0},{"$f":"Calc_BAT!F275","v":0},{"$f":"Calc_BAT!G275","v":0},{"$f":"Calc_BAT!H275","v":0},{"$f":"Calc_BAT!I275","v":0},{"$f":"Calc_BAT!J275","v":0},{"$f":"Calc_BAT!K275","v":0},{"$f":"Calc_BAT!L275","v":0},{"$f":"Calc_BAT!M275","v":0},{"$f":"Calc_BAT!N275","v":0},{"$f":"Calc_BAT!O275","v":0}]
[null,null,{"$f":"'Data Input - General'!I24","v":"Option 1"},"Capex",null,{"$f":"Calc_Option3!D270","v":19.000855235434866},{"$f":"Calc_Option3!E270","v":35.287302580093325},{"$f":"Calc_Option3!F270","v":27.144078907764094},{"$f":"Calc_Option3!G270","v":27.144078907764094},{"$f":"Calc_Option3!H270","v":27.144078907764094},{"$f":"Calc_Option3!I270","v":27.144078907764094},{"$f":"Calc_Option3!J270","v":27.144078907764094},{"$f":"Calc_Option3!K270","v":27.144078907764094},{"$f":"Calc_Option3!L270","v":27.144078907764094},{"$f":"Calc_Option3!M270","v":27.144078907764094},{"$f":"Calc_Option3!N270","v":25.669978847882266},{"$f":"Calc_Option3!O270","v":28.655465599647947}]
[null,null,null,"Opex",null,{"$f":"Calc_Option3!D271","v":272.20559797512982},{"$f":"Calc_Option3!E271","v":272.20559797512982},{"$f":"Calc_Option3!F271","v":190.54391858259089},{"$f":"Calc_Option3!G271","v":353.86727736766881},{"$f":"Calc_Option3!H271","v":272.20559797512982},{"$f":"Calc_Option3!I271","v":272.20559797512982},{"$f":"Calc_Option3!J271","v":272.20559797512982},{"$f":"Calc_Option3!K271","v":272.20559797512982},{"$f":"Calc_Option3!L271","v":272.20559797512982},{"$f":"Calc_Option3!M271","v":272.20559797512982},{"$f":"Calc_Option3!N271","v":272.20559797512982},{"$f":"Calc_Option3!O271","v":272.20559797512982}]
[null,null,null,"Waste",null,{"$f":"Calc_Option3!D272","v":0},{"$f":"Calc_Option3!E272","v":0},{"$f":"Calc_Option3!F272","v":0},{"$f":"Calc_Option3!G272","v":0},{"$f":"Calc_Option3!H272","v":0},{"$f":"Calc_Option3!I272","v":0},{"$f":"Calc_Option3!J272","v":0},{"$f":"Calc_Option3!K272","v":0},{"$f":"Calc_Option3!L272","v":0},{"$f":"Calc_Option3!M272","v":0},{"$f":"Calc_Option3!N272","v":0},{"$f":"Calc_Option3!O272","v":0}]
[null,null,null,"Energy consumption",null,{"$f":"Calc_Option3!D273","v":0},{"$f":"Calc_Option3!E273","v":0},{"$f":"Calc_Option3!F273","v":0},{"$f":"Calc_Option3!G273","v":0},{"$f":"Calc_Option3!H273","v":0},{"$f":"Calc_Option3!I273","v":0},{"$f":"Calc_Option3!J273","v":0},{"$f":"Calc_Option3!K273","v":0},{"$f":"Calc_Option3!L273","v":0},{"$f":"Calc_Option3!M273","v":0},{"$f":"Calc_Option3!N273","v":0},{"$f":"Calc_Option3!O273","v":0}]
[null,null,null,"Air pollutant emissions",null,{"$f":"Calc_Option3!D274","v":10.964130540329608},{"$f":"Calc_Option3!E274","v":10.964130540329608},{"$f":"Calc_Option3!F274","v":10.964130540329608},{"$f":"Calc_Option3!G274","v":10.964130540329608},{"$f":"Calc_Option3!H274","v":10.964130540329608},{"$f":"Calc_Option3!I274","v":10.964130540329608},{"$f":"Calc_Option3!J274","v":1.5276451125834922},{"$f":"Calc_Option3!K274","v":37.773800345669017},{"$f":"Calc_Option3!L274","v":10.938786667685898},{"$f":"Calc_Option3!M274","v":0},{"$f":"Calc_Option3!N274","v":10.964130540329608},{"$f":"Calc_Option3!O274","v":10.964130540329608}]
[null,null,null,"GHG emissions",null,{"$f":"Calc_Option3!D275","v":0},{"$f":"Calc_Option3!E275","v":0},{"$f":"Calc_Option3!F275","v":0},{"$f":"Calc_Option3!G275","v":0},{"$f":"Calc_Option3!H275","v":0},{"$f":"Calc_Option3!I275","v":0},{"$f":"Calc_Option3!J275","v":0},{"$f":"Calc_Option3!K275","v":0},{"$f":"Calc_Option3!L275","v":0},{"$f":"Calc_Option3!M275","v":0},{"$f":"Calc_Option3!N275","v":0},{"$f":"Calc_Option3!O275","v":0}]
[null,null,{"$f":"'Data Input - General'!J24","v":"Option 2"},"Capex",null,{"$f":"Calc_Option4!D270","v":170.34575794177459},{"$f":"Calc_Option4!E270","v":316.3564076061528},{"$f":"Calc_Option4!F270","v":243.35108277396373},{"$f":"Calc_Option4!G270","v":243.35108277396373},{"$f":"Calc_Option4!H270","v":243.35108277396373},{"$f":"Calc_Option4!I270","v":243.35108277396373},{"$f":"Calc_Option4!J270","v":243.35108277396373},{"$f":"Calc_Option4!K270","v":243.35108277396373},{"$f":"Calc_Option4!L270","v":243.35108277396373},{"$f":"Calc_Option4!M270","v":243.35108277396373},{"$f":"Calc_Option4!N270","v":220.03774344206923},{"$f":"Calc_Option4!O270","v":267.40873045139472}]
[null,null,null,"Opex",null,{"$f":"Calc_Option4!D271","v":275.22478767580265},{"$f":"Calc_Option4!E271","v":275.22478767580265},{"$f":"Calc_Option4!F271","v":275.22478767580265},{"$f":"Calc_Option4!G271","v":275.22478767580265},{"$f":"Calc_Option4!H271","v":275.22478767580265},{"$f":"Calc_Option4!I271","v":275.22478767580265},{"$f":"Calc_Option4!J271","v":275.22478767580265},{"$f":"Calc_Option4!K271","v":275.22478767580265},{"$f":"Calc_Option4!L271","v":275.22478767580265},{"$f":"Calc_Option4!M271","v":275.22478767580265},{"$f":"Calc_Option4!N271","v":275.22478767580265},{"$f":"Calc_Option4!O271","v":275.22478767580265}]
[null,null,null,"Waste",null,{"$f":"Calc_Option4!D272","v":0},{"$f":"Calc_Option4!E272","v":0},{"$f":"Calc_Option4!F272","v":0},{"$f":"Calc_Option4!G272","v":0},{"$f":"Calc_Option4!H272","v":0},{"$f":"Calc_Option4!I272","v":0},{"$f":"Calc_Option4!J272","v":0},{"$f":"Calc_Option4!K272","v":0},{"$f":"Calc_Option4!L272","v":0},{"$f":"Calc_Option4!M272","v":0},{"$f":"Calc_Option4!N272","v":0},{"$f":"Calc_Option4!O272","v":0}]
[null,null,null,"Energy consumption",null,{"$f":"Calc_Option4!D273","v":0},{"$f":"Calc_Option4!E273","v":0},{"$f":"Calc_Option4!F273","v":0},{"$f":"Calc_Option4!G273","v":0},{"$f":"Calc_Option4!H273","v":0},{"$f":"Calc_Option4!I273","v":0},{"$f":"Calc_Option4!J273","v":0},{"$f":"Calc_Option4!K273","v":0},{"$f":"Calc_Option4!L273","v":0},{"$f":"Calc_Option4!M273","v":0},{"$f":"Calc_Option4!N273","v":0},{"$f":"Calc_Option4!O273","v":0}]
[null,null,null,"Air pollutant emissions",null,{"$f":"Calc_Option4!D274","v":24.441356611965311},{"$f":"Calc_Option4!E274","v":24.441356611965311},{"$f":"Calc_Option4!F274","v":24.441356611965311},{"$f":"Calc_Option4!G274","v":24.441356611965311},{"$f":"Calc_Option4!H274","v":24.441356611965311},{"$f":"Calc_Option4!I274","v":24.441356611965311},{"$f":"Calc_Option4!J274","v":3.3397431222485006},{"$f":"Calc_Option4!K274","v":84.651461852686197},{"$f":"Calc_Option4!L274","v":24.55867908648797},{"$f":"Calc_Option4!M274","v":0},{"$f":"Calc_Option4!N274","v":24.441356611965311},{"$f":"Calc_Option4!O274","v":24.441356611965311}]
[null,null,null,"GHG emissions",null,{"$f":"Calc_Option4!D275","v":0},{"$f":"Calc_Option4!E275","v":0},{"$f":"Calc_Option4!F275","v":0},{"$f":"Calc_Option4!G275","v":0},{"$f":"Calc_Option4!H275","v":0},{"$f":"Calc_Option4!I275","v":0},{"$f":"Calc_Option4!J275","v":0},{"$f":"Calc_Option4!K275","v":0},{"$f":"Calc_Option4!L275","v":0},{"$f":"Calc_Option4!M275","v":0},{"$f":"Calc_Option4!N275","v":0},{"$f":"Calc_Option4!O275","v":0}]
[null,null,{"$f":"'Data Input - General'!K24","v":"Option 3"},"Capex",null,{"$f":"Calc_Option5!D270","v":0},{"$f":"Calc_Option5!E270","v":0},{"$f":"Calc_Option5!F270","v":0},{"$f":"Calc_Option5!G270","v":0},{"$f":"Calc_Option5!H270","v":0},{"$f":"Calc_Option5!I270","v":0},{"$f":"Calc_Option5!J270","v":0},{"$f":"Calc_Option5!K270","v":0},{"$f":"Calc_Option5!L270","v":0},{"$f":"Calc_Option5!M270","v":0},{"$f":"Calc_Option5!N270","v":0},{"$f":"Calc_Option5!O270","v":0}]
[null,null,null,"Opex",null,{"$f":"Calc_Option5!D271","v":0},{"$f":"Calc_Option5!E271","v":0},{"$f":"Calc_Option5!F271","v":0},{"$f":"Calc_Option5!G271","v":0},{"$f":"Calc_Option5!H271","v":0},{"$f":"Calc_Option5!I271","v":0},{"$f":"Calc_Option5!J271","v":0},{"$f":"Calc_Option5!K271","v":0},{"$f":"Calc_Option5!L271","v":0},{"$f":"Calc_Option5!M271","v":0},{"$f":"Calc_Option5!N271","v":0},{"$f":"Calc_Option5!O271","v":0}]
[null,null,null,"Waste",null,{"$f":"Calc_Option5!D272","v":0},{"$f":"Calc_Option5!E272","v":0},{"$f":"Calc_Option5!F272","v":0},{"$f":"Calc_Option5!G272","v":0},{"$f":"Calc_Option5!H272","v":0},{"$f":"Calc_Option5!I272","v":0},{"$f":"Calc_Option5!J272","v":0},{"$f":"Calc_Option5!K272","v":0},{"$f":"Calc_Option5!L272","v":0},{"$f":"Calc_Option5!M272","v":0},{"$f":"Calc_Option5!N272","v":0},{"$f":"Calc_Option5!O272","v":0}]
[null,null,null,"Energy consumption",null,{"$f":"Calc_Option5!D273","v":2.8570211248935357E-2},{"$f":"Calc_Option5!E273","v":2.8570211248935357E-2},{"$f":"Calc_Option5!F273","v":2.8570211248935357E-2},{"$f":"Calc_Option5!G273","v":2.8570211248935357E-2},{"$f":"Calc_Option5!H273","v":2.9913164936456953E-2},{"$f":"Calc_Option5!I273","v":2.6406996120666697E-2},{"$f":"Calc_Option5!J273","v":2.8570211248935357E-2},{"$f":"Calc_Option5!K273","v":2.8570211248935357E-2},{"$f":"Calc_Option5!L273","v":2.8570211248935357E-2},{"$f":"Calc_Option5!M273","v":2.8570211248935357E-2},{"$f":"Calc_Option5!N273","v":2.8570211248935357E-2},{"$f":"Calc_Option5!O273","v":2.8570211248935357E-2}]
[null,null,null,"Air pollutant emissions",null,{"$f":"Calc_Option5!D274","v":0},{"$f":"Calc_Option5!E274","v":0},{"$f":"Calc_Option5!F274","v":0},{"$f":"Calc_Option5!G274","v":0},{"$f":"Calc_Option5!H274","v":0},{"$f":"Calc_Option5!I274","v":0},{"$f":"Calc_Option5!J274","v":0},{"$f":"Calc_Option5!K274","v":0},{"$f":"Calc_Option5!L274","v":0},{"$f":"Calc_Option5!M274","v":0},{"$f":"Calc_Option5!N274","v":0},{"$f":"Calc_Option5!O274","v":0}]
[null,null,null,"GHG emissions",null,{"$f":"Calc_Option5!D275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!E275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!F275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!G275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!H275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!I275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!J275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!K275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!L275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!M275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!N275","v":2.2531094744520606E-3},{"$f":"Calc_Option5!O275","v":2.2531094744520606E-3}]
[null,"NPV",{"$f":"C13","v":"BAT-AEL"},"Capex",null,{"$f":"F$7-F13","v":-0.1932668085836835},-1.0419235753696112,-0.61759519197664736,-0.61759519197664736,-0.61759519197664736,-0.61759519197664736,-0.61759519197664736,-0.61759519197664736,-0.61759519197664736,-0.61759519197664736,-0.58800993960883274,-0.64783176645163576]
[null,null,0,"Opex",null,{"$f":"F$8-F14","v":1.299280203890703},1.299280203890703,54.999915758551452,-52.401355350770075,1.299280203890703,1.299280203890703,1.299280203890703,1.299280203890703,1.299280203890703,1.299280203890703,1.299280203890703,1.299280203890703]
[null,null,0,"Waste",null,{"$f":"F$9-F15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Energy consumption",null,{"$f":"F$10-F16","v":2.8570211248935357E-2},2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.9913164936456953E-2,2.6406996120666697E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2]
[null,null,0,"Air pollutant emissions",null,{"$f":"F$11-F17","v":0.48504565804088529},0.48504565804088529,0.48504565804088529,0.48504565804088529,0.48504565804088529,0.48504565804088529,6.1024413146377299E-2,1.7155734211957139,0.50127358939757372,0,0.48504565804088529,0.48504565804088529]
[null,null,0,"GHG emissions",null,{"$f":"F$12-F18","v":2.2531094744520606E-3},2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3]
[null,null,"Option 1","Capex",null,{"$f":"F$7-F19","v":-17.925131019335002},-33.972528538193494,-25.948829778764246,-25.948829778764246,-25.948829778764246,-25.948829778764246,-25.948829778764246,-25.948829778764246,-25.948829778764246,-25.948829778764246,-24.559380637564139,-27.372946451886719]
[null,null,0,"Opex",null,{"$f":"F$8-F20","v":-1.7534998959901031},-1.7534998959901031,52.862969688634877,-56.369969480615111,-1.7534998959901031,-1.7534998959901031,-1.7534998959901031,-1.7534998959901031,-1.7534998959901031,-1.7534998959901031,-1.7534998959901031,-1.7534998959901031]
[null,null,0,"Waste",null,{"$f":"F$9-F21","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Energy consumption",null,{"$f":"F$10-F22","v":2.8570211248935357E-2},2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.9913164936456953E-2,2.6406996120666697E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2]
[null,null,0,"Air pollutant emissions",null,{"$f":"F$11-F23","v":5.7607456146272771},5.7607456146272771,5.7607456146272771,5.7607456146272771,5.7607456146272771,5.7607456146272771,0.7983424938527699,19.876245755512571,5.7588294657730632,0,5.7607456146272771,5.7607456146272771]
[null,null,0,"GHG emissions",null,{"$f":"F$12-F24","v":2.2531094744520606E-3},2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3]
[null,null,"Option 2","Capex",null,{"$f":"F$7-F25","v":-169.27003372567472},-315.04163356425295,-242.15583364496388,-242.15583364496388,-242.15583364496388,-242.15583364496388,-242.15583364496388,-242.15583364496388,-242.15583364496388,-242.15583364496388,-218.9271452317511,-266.12621130363351]
[null,null,0,"Opex",null,{"$f":"F$8-F26","v":-4.7726895966629286},-4.7726895966629286,-31.817899404576877,22.272520211251049,-4.7726895966629286,-4.7726895966629286,-4.7726895966629286,-4.7726895966629286,-4.7726895966629286,-4.7726895966629286,-4.7726895966629286,-4.7726895966629286]
[null,null,0,"Waste",null,{"$f":"F$9-F27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Energy consumption",null,{"$f":"F$10-F28","v":2.8570211248935357E-2},2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.9913164936456953E-2,2.6406996120666697E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2,2.8570211248935357E-2]
[null,null,0,"Air pollutant emissions",null,{"$f":"F$11-F29","v":-7.7164804570084264},-7.7164804570084264,-7.7164804570084264,-7.7164804570084264,-7.7164804570084264,-7.7164804570084264,-1.0137555158122384,-27.001415751504609,-7.861062953029009,0,-7.7164804570084264,-7.7164804570084264]
[null,null,0,"GHG emissions",null,{"$f":"F$12-F30","v":2.2531094744520606E-3},2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3,2.2531094744520606E-3]
[null,null,"Option 3","Capex",null,{"$f":"F$7-F31","v":1.0757242160998628},1.3147740418998324,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1952491289998475,1.1105982103181253,1.2825191477612286]
[null,null,0,"Opex",null,{"$f":"F$8-F32","v":270.45209807913972},270.45209807913972,243.40688827122577,297.49730788705369,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972,270.45209807913972]
[null,null,0,"Waste",null,{"$f":"F$9-F33","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Energy consumption",null,{"$f":"F$10-F34","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Air pollutant emissions",null,{"$f":"F$11-F35","v":16.724876154956885},16.724876154956885,16.724876154956885,16.724876154956885,16.724876154956885,16.724876154956885,2.3259876064362621,57.650046101181587,16.697616133458961,0,16.724876154956885,16.724876154956885]
[null,null,0,"GHG emissions",null,{"$f":"F$12-F36","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Total costs","BAT-AEL",null,null,{"$f":"SUMIF(F$37:F$42,\"<\"&0,F$37:F$42)","v":-0.1932668085836835},-1.0419235753696112,-0.61759519197664736,-53.018950542746722,-0.61759519197664736,-0.61759519197664736,-0.61759519197664736,-0.61759519197664736,-0.61759519197664736,-0.61759519197664736,-0.58800993960883274,-0.64783176645163576]
[null,null,{"$f":"C43","v":"Option 1"},null,null,{"$f":"SUMIF(F$43:F$48,\"<\"&0,F$43:F$48)","v":-19.678630915325105},-35.726028434183597,-25.948829778764246,-82.318799259379361,-27.702329674754349,-27.702329674754349,-27.702329674754349,-27.702329674754349,-27.702329674754349,-27.702329674754349,-26.312880533554242,-29.126446347876822]
[null,null,{"$f":"C49","v":"Option 2"},null,null,{"$f":"SUMIF(F$49:F$54,\"<\"&0,F$49:F$54)","v":-181.75920377934608},-327.53080361792428,-281.69021350654918,-249.87231410197231,-254.64500369863524,-254.64500369863524,-247.94227875743906,-273.92993899313143,-254.78958619465581,-246.92852324162681,-231.41631528542246,-278.61538135730484]
[null,null,{"$f":"C55","v":"Option 3"},null,null,{"$f":"SUMIF(F$55:F$60,\"<\"&0,F$55:F$60)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Total benefit",{"$f":"C61","v":"BAT-AEL"},null,null,{"$f":"SUMIF(F$37:F$42,\">\"&0,F$37:F$42)","v":1.8151491826549757},1.8151491826549757,55.515784737315727,0.51586897876427262,1.8164921363424973,1.812985967526707,1.3911279377604677,3.0456769458098045,1.8313771140116641,1.3301035246140904,1.8151491826549757,1.8151491826549757]
[null,null,"Option 1",null,null,{"$f":"SUMIF(F$43:F$48,\">\"&0,F$43:F$48)","v":5.7915689353506643},5.7915689353506643,58.654538623985538,5.7915689353506643,5.7929118890381863,5.7894057202223959,0.82916581457615723,19.90706907623596,5.7896527864964504,3.0823320723387417E-2,5.7915689353506643,5.7915689353506643]
[null,null,"Option 2",null,null,{"$f":"SUMIF(F$49:F$54,\">\"&0,F$49:F$54)","v":3.0823320723387417E-2},3.0823320723387417E-2,3.0823320723387417E-2,22.303343531974438,3.216627441090901E-2,2.8660105595118758E-2,3.0823320723387417E-2,3.0823320723387417E-2,3.0823320723387417E-2,3.0823320723387417E-2,3.0823320723387417E-2,3.0823320723387417E-2]
[null,null,"Option 3",null,null,{"$f":"SUMIF(F$55:F$60,\">\"&0,F$55:F$60)","v":288.25269845019642},288.49174827599643,261.32701355518248,315.41743317101037,288.3722233630964,288.3722233630964,273.97333481457582,329.29739330932114,288.34496334159849,271.64734720813954,288.28757244441471,288.45949338185778]
[null,"BCR","BAT-AEL",null,null,{"$f":"IFERROR(-F65/F61,0)","v":9.3919343727819964},1.742113553780632,89.890247622612492,9.7298979606990025E-3,2.9412342582019044,2.93555712719224,2.2524915281611668,4.931510130546755,2.9653357697786489,2.1536817998161886,3.0869362240075127,2.8018835701698901]
[null,null,"Option 1",null,null,{"$f":"IFERROR(-F66/F62,0)","v":0.29430751358014295},0.16211062883802499,2.2603924386596685,7.0355362170698529E-2,0.20911280592828174,0.20898624008140332,2.9931266587004471E-2,0.71860631614595372,0.20899515869138865,1.1126616817168733E-3,0.22010394977339112,0.19884227777663105]
[null,null,"Option 2",null,null,{"$f":"IFERROR(-F67/F63,0)","v":1.6958327326745243E-4},9.4108158325602439E-5,1.0942276034261584E-4,8.9258962571069383E-2,1.263181053769146E-4,1.1254925554729178E-4,1.2431651785188984E-4,1.1252264296733293E-4,1.2097559081491979E-4,1.2482689451483858E-4,1.3319424209728165E-4,1.1063036280778287E-4]
[null,null,"Option 3",null,null,{"$f":"IFERROR(-F68/F64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV","BAT-AEL",null,null,{"$f":"IF($C73=\"\",0,F65+F61)","v":1.6218823740712922},0.77322560728536449,54.898189545339079,-52.503081563982448,1.1988969443658499,1.1953907755500597,0.77353274578382036,2.4280817538331574,1.2137819220350168,0.71250833263744306,1.227139243046143,1.16731741620334]
[null,null,"Option 1",null,null,{"$f":"IF($C74=\"\",0,F66+F62)","v":-13.88706197997444},-29.934459498832933,32.705708845221295,-76.527230324028693,-21.909417785716162,-21.912923954531955,-26.873163860178192,-7.7952605985183894,-21.912676888257899,-27.67150635403096,-20.521311598203578,-23.334877412526158]
[null,null,"Option 2",null,null,{"$f":"IF($C75=\"\",0,F67+F63)","v":-181.72838045862269},-327.49998029720086,-281.65939018582577,-227.56897056999787,-254.61283742422432,-254.61634359304011,-247.91145543671567,-273.89911567240802,-254.75876287393243,-246.89769992090342,-231.38549196469907,-278.58455803658143]
[null,null,"Option 3",null,null,{"$f":"IF($C76=\"\",0,F68+F64)","v":288.25269845019642},288.49174827599643,261.32701355518248,315.41743317101037,288.3722233630964,288.3722233630964,273.97333481457582,329.29739330932114,288.34496334159849,271.64734720813954,288.28757244441471,288.45949338185778]
[null,"NPV (if diff from zero)","BAT-AEL",null,null,{"$f":"IF(F73=0,\"\",F73)","v":1.6218823740712922},{"$f":"IF(G73=0,\"\",G73)","v":0.77322560728536449},54.898189545339079,-52.503081563982448,{"$f":"IF(J73=0,\"\",J73)","v":1.1988969443658499},1.1953907755500597,0.77353274578382036,2.4280817538331574,1.2137819220350168,0.71250833263744306,1.227139243046143,1.16731741620334]
[null,null,"Option 1",null,null,{"$f":"IF(F74=0,\"\",F74)","v":-13.88706197997444},{"$f":"IF(G74=0,\"\",G74)","v":-29.934459498832933},32.705708845221295,-76.527230324028693,{"$f":"IF(J74=0,\"\",J74)","v":-21.909417785716162},{"$f":"IF(K74=0,\"\",K74)","v":-21.912923954531955},-26.873163860178192,-7.7952605985183894,-21.912676888257899,-27.67150635403096,-20.521311598203578,-23.334877412526158]
[null,null,"Option 2",null,null,{"$f":"IF(F75=0,\"\",F75)","v":-181.72838045862269},-327.49998029720086,-281.65939018582577,-227.56897056999787,{"$f":"IF(J75=0,\"\",J75)","v":-254.61283742422432},-254.61634359304011,-247.91145543671567,-273.89911567240802,-254.75876287393243,-246.89769992090342,-231.38549196469907,-278.58455803658143]
[null,null,"Option 3",null,null,{"$f":"IF(F76=0,\"\",F76)","v":288.25269845019642},288.49174827599643,261.32701355518248,315.41743317101037,{"$f":"IF(J76=0,\"\",J76)","v":288.3722233630964},288.3722233630964,273.97333481457582,329.29739330932114,288.34496334159849,271.64734720813954,288.28757244441471,288.45949338185778]
[null,"Rank",{"$f":"C73","v":"BAT-AEL"},null,null,{"$f":"IFERROR(RANK(F77,F$77:F$80,0),\"No rank\")","v":2},2,2,2,2,2,2,2,2,2,2,2]
[null,null,{"$f":"C74","v":"Option 1"},null,null,{"$f":"IFERROR(RANK(F78,F$77:F$80,0),\"No rank\")","v":3},3,3,3,3,3,3,3,3,3,3,3]
[null,null,{"$f":"C75","v":"Option 2"},null,null,{"$f":"IFERROR(RANK(F79,F$77:F$80,0),\"No rank\")","v":4},4,4,4,4,4,4,4,4,4,4,4]
[null,null,{"$f":"C76","v":"Option 3"},null,null,{"$f":"IFERROR(RANK(F80,F$77:F$80,0),\"No rank\")","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Ranking"]
[]
[null,null,null,null,null,{"$f":"'Sensitivity Analysis'!F32","v":"BAT-AEL"},{"$f":"'Sensitivity Analysis'!G32","v":"Option 1"},{"$f":"'Sensitivity Analysis'!H32","v":"Option 2"},{"$f":"'Sensitivity Analysis'!I32","v":"Option 3"}]
[null,null,null,"Low capex",null,{"$f":"IF('Sensitivity Analysis'!F35='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G35='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H35='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I35='Sensitivity Analysis'!I$33,1,0)","v":1}]
[null,null,null,"High capex",null,{"$f":"IF('Sensitivity Analysis'!F36='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G36='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H36='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I36='Sensitivity Analysis'!I$33,1,0)","v":1}]
[null,null,null,"Low opex",null,{"$f":"IF('Sensitivity Analysis'!F37='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G37='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H37='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I37='Sensitivity Analysis'!I$33,1,0)","v":1}]
[null,null,null,"High opex",null,{"$f":"IF('Sensitivity Analysis'!F38='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G38='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H38='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I38='Sensitivity Analysis'!I$33,1,0)","v":1}]
[null,null,null,"Low energy price",null,{"$f":"IF('Sensitivity Analysis'!F39='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G39='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H39='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I39='Sensitivity Analysis'!I$33,1,0)","v":1}]
[null,null,null,"High energy price",null,{"$f":"IF('Sensitivity Analysis'!F40='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G40='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H40='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I40='Sensitivity Analysis'!I$33,1,0)","v":1}]
[null,null,null,"Low AQ Values",null,{"$f":"IF('Sensitivity Analysis'!F41='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G41='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H41='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I41='Sensitivity Analysis'!I$33,1,0)","v":1}]
[null,null,null,"High AQ Values",null,{"$f":"IF('Sensitivity Analysis'!F42='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G42='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H42='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I42='Sensitivity Analysis'!I$33,1,0)","v":1}]
[null,null,null,"EEA Values",null,{"$f":"IF('Sensitivity Analysis'!F43='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G43='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H43='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I43='Sensitivity Analysis'!I$33,1,0)","v":1}]
[null,null,null,"Low WACC",null,{"$f":"IF('Sensitivity Analysis'!F44='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G44='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H44='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I44='Sensitivity Analysis'!I$33,1,0)","v":1}]
[null,null,null,"High WACC",null,{"$f":"IF('Sensitivity Analysis'!F45='Sensitivity Analysis'!F$33,1,0)","v":1},{"$f":"IF('Sensitivity Analysis'!G45='Sensitivity Analysis'!G$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!H45='Sensitivity Analysis'!H$33,1,0)","v":0},{"$f":"IF('Sensitivity Analysis'!I45='Sensitivity Analysis'!I$33,1,0)","v":1}]
[]
[]
[]
[null,"Tipping point BCR Calc"]
[]
[null,null,"Option Name",null,null,{"$f":"Results!H6","v":"Proposed derogation"},{"$f":"Results!I6","v":"BAT-AEL"}]
[null,null,"Capex","£m",null,{"$f":"Calc_Proposed!D261","v":1.1952491289998475},{"$f":"IF('Sensitivity Analysis'!F109=0,Calc_BAT!D261,'Sensitivity Analysis'!F109)","v":1.8128443209764948}]
[null,null,"Opex","£m",null,{"$f":"Calc_Proposed!D262","v":270.45209807913972},{"$f":"IF('Sensitivity Analysis'!F110=0,Calc_BAT!D262,'Sensitivity Analysis'!F110)","v":269.15281787524901}]
[null,null,"Waste","£m",null,{"$f":"Calc_Proposed!D263","v":0},{"$f":"Calc_BAT!D263","v":0}]
[null,null,"Energy consumption","£m",null,{"$f":"Calc_Proposed!D264","v":2.8570211248935357E-2},{"$f":"IF('Sensitivity Analysis'!F111=0,Calc_BAT!D264,'Sensitivity Analysis'!F111)","v":0}]
[null,null,"Air pollutant emissions","£m",null,{"$f":"Calc_Proposed!D265","v":16.724876154956885},{"$f":"IF('Sensitivity Analysis'!F112=0,Calc_BAT!D265,'Sensitivity Analysis'!F112)","v":16.239830496915999}]
[null,null,"GHG emissions","£m",null,{"$f":"Calc_Proposed!D266","v":2.2531094744520606E-3},{"$f":"IF('Sensitivity Analysis'!F113=0,Calc_BAT!D266,'Sensitivity Analysis'!F113)","v":0}]
[null,null,"Wider impacts","£m",null,{"$f":"Calc_Proposed!D267","v":0},{"$f":"Calc_BAT!D267","v":0}]
[]
[null,null,"Relative PV assessment"]
[null,null,"Option Name",null,null,null,{"$f":"G105","v":"BAT-AEL"}]
[null,null,"Capex","£m",null,null,{"$f":"$F106-G106","v":-0.61759519197664736}]
[null,null,"Opex","£m",null,null,1.299280203890703]
[null,null,"Waste","£m",null,null,0]
[null,null,"Energy consumption","£m",null,null,2.8570211248935357E-2]
[null,null,"Air pollutant emissions","£m",null,null,0.48504565804088529]
[null,null,"GHG emissions","£m",null,null,2.2531094744520606E-3]
[null,null,"Wider impacts","£m",null,null,0]
[]
[null,null,"Option Name",null,null,null,{"$f":"G105","v":"BAT-AEL"}]
[null,null,"PV costs","£m",null,null,{"$f":"SUMIF($G$116:$G$122,\"<\"&0,$G$116:$G$122)","v":-0.61759519197664736}]
[null,null,"PV benefits","£m",null,null,{"$f":"SUMIF($G$116:$G$122,\">\"&0,$G$116:$G$122)","v":1.8151491826549757}]
[null,null,"NPV","£m",null,null,{"$f":"G125+G126","v":1.1975539906783284}]
[]
[null,null,"Benefit-Cost (BCR) Ratio","Ratio",null,null,{"$f":"IFERROR(-G126/G125,0)","v":2.939059769629182}]

{"sheet":"Energy Prices","index":27,"n_rows":53,"n_cols":88,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Long-run Variable Costs of Energy"]
[]
[null,"Tables 9-13: Long-run variable costs of energy supply (LRVCs)"]
[]
[null,"Price base",null,{"$f":"'Data Input - General'!F22","v":2023}]
[null,"Original price base",null,2018]
[null,"Deflation factor",null,{"$f":"INDEX('Discount and deflators'!$F$21:$AE$46,MATCH($D$7,'Discount and deflators'!$B$21:$B$46,0),MATCH($D$6,'Discount and deflators'!$F$20:$AE$20,0))","v":1.1006961854888984}]
[]
[]
[null,"Adjusted prices",null,null,"Year",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"p/kWh","Electricity","Central","Industrial",{"$f":"F34*$D$8","v":13.085966925273333},13.577753795165995,13.53175170411247,13.607955174096006,13.681277043260836,13.795110753123428,13.888031845928113,14.120461638780478,14.418662797690363,13.848079603460519,13.636537179999697,13.974231073804317,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,{"$f":"BK34*$D$8","v":13.918687180805188},13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188,13.918687180805188]
[null,"p/kWh","Natural Gas","Central","Industrial",{"$f":"F35*$D$8","v":2.8390405933146265},2.6108728906193508,2.4559502917702405,2.4780959255797259,2.6147723886430225,2.7029025263038133,2.8343235682760404,2.9662569974035566,3.0127484759823089,3.102277180623827,3.1490423301996779,3.238530538164158,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035,3.2850454037221035]
[null,"p/kWh","Coal","Central","Industrial",{"$f":"F36*$D$8","v":1.3928500863480668},1.4389123168292157,1.4160631715045193,1.4336154325424841,1.4537624061537975,1.4753314242938427,1.5099638747376249,1.5450586477034665,1.5555817605397106,1.5683492683183378,1.5706135457391743,1.5728933167494008,1.5751886873657581,1.5774997643304183,1.5798266551159517,1.5821694679303198,1.5845283117219133,1.5869032961846119,1.589294531762891,1.5917021296569553,1.5941262018279099,1.596566861002966,1.5990242206806868,1.6014983951362607,1.6039894994268187,1.6064976493967846,1.609022961683261,1.611565553721453,1.614125543750131,1.6167030508171287,1.619298194784877,1.6219110963359837,1.6245418769788373,1.627190659053265,1.6298575657362171,1.6325427210474988,1.635246249855534,1.6379682778831743,1.6407089317135453,1.6434683387959326,1.6462466274517091,1.649043926880301,1.6518603671651977,1.654696079280001,1.6575511950945145,1.6604258473808773,1.6633201698197368,1.6662342970064681,1.6691683644574287,1.6721225086162648,1.6750968668602546,1.6780915775066954,1.6811067798193389,1.6841426140148648,1.6871992212694016,1.6902767437250943,1.69337532449671,1.6964951076782981,1.6996362383498866,1.7027988625842339,1.705983127453615,1.7091891810366677,1.7124171724252737,1.7156672517314948,1.7189395700945524,1.7222342796878558,1.7255515337260792,1.7288914864722866,1.7322542932451053,1.7356401104259489,1.7390490954662901,1.7424814068949821,1.7459372043256292,1.7494166484640135,1.7529199011155627,1.756447125192881,1.759998484723319,1.763574144856604,1.7671742718725219,1.7707990331886458,1.7744485973681254,1.7781231341275234,1.781822814344709]
[null,"p/litre","Gas Oil","Central","Industrial",59.955494327383903,58.072259767041423,58.117556567232093,58.198667329257631,58.901987547803138,59.558119340712189,60.219003339215782,60.881490481614492,62.117996915358901,62.781707273680659,63.446035524599672,64.684395664869882,65.349972413926309,65.442770057832263,65.536202680728763,65.630274627535613,65.724990272903213,65.820354021416037,65.916370307797493,66.013043597116052,66.110378384992984,66.208379197811439,66.307050592926757,66.406397158878661,66.506423515604425,66.60713431465382,66.708534239405409,66.810628005284329,66.913420359981586,67.016916083674829,67.121119989250602,67.22603692252828,67.331671762485286,67.438029421484003,67.545114845500322,67.652933014353493,67.761488941937841,67.870787676455805,67.980834300652774,68.091633932053412,68.203191723199751,68.315512861890554,68.428602571422843,68.542466110834638,68.657108775149538,68.772535895622994,68.888752839990218,69.00576501271577,69.123577855244918,69.242196846256661,69.361627501918534,69.481875376143108,69.60294606084625,69.724845186207176,69.847578420930304,69.971151472508808,70.095570087490103,70.220840051743025,70.346967190726886,70.473957369762473,70.601816494304643,70.7305505102171,70.8601654040488,70.99066720331237,71.122061976764471,71.2543558346879,71.387554929175778,71.521665454417757,71.656693646987861,71.792645786134713,71.92952819407337,72.067347236279446,72.206109321785078,72.345820903476977,72.486488478396453,72.628118588041715,72.770717818671798,72.914292801613158,73.058850213567808,73.204396776923886,73.350939260068344,73.498484477701567,73.647039291154371]
[null,"p/litre","Road - Petrol","Central",null,47.010812870039118,45.309336549906135,45.185766001171132,45.125031703535271,45.608869237034661,46.099171441788975,46.589473646543269,47.079775851297576,48.060380260806198,48.550682465560513,49.04098467031482,50.021589079823435,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743,50.511891284577743]
[null,"p/litre","Road - Diesel","Central",null,51.124665684571212,49.171479687889963,49.02962860096298,48.959909511571603,49.515324055939708,50.078159629456948,50.640995202974189,51.203830776491436,52.329501923525903,52.892337497043151,53.455173070560377,54.580844217594858,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,{"$f":"BJ39*$D$8","v":55.143679791112085},55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085,55.143679791112085]
[]
[null,"p/kWh","Electricity","Low","Industrial",{"$f":"F41*$D$8","v":13.039409785189058},14.517843336124846,14.715545750318903,14.928468041080864,15.004999515125586,14.886938254853417,14.934322164702925,15.073019473262187,15.170728044157379,14.4994160470452,14.176143609127962,14.54005415685792,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444,14.572940385727444]
[null,"p/kWh","Natural Gas","Low","Industrial",2.8390405933146265,2.05399706326223,1.899074464413119,1.87838349611821,1.9293867549727193,2.0175168926335099,2.0632647303969489,2.1095249553156763,2.1131798317900348,2.1170353322227657,2.1209638796942221,2.1247788834499142,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668,2.1284571469034668]
[null,"p/kWh","Coal","Low","Industrial",1.3928500863480668,1.3061059219105715,1.1074832863752206,1.1303523238603161,1.165817958736294,1.2018473393693581,1.2364797898131403,1.2820931814299239,1.3031349129171097,1.3159024206957368,1.328685316767515,1.3414837064286829,1.34377907704504,1.3566087726606419,1.3589356634461753,1.3612784762605439,1.3636373200521368,1.3660123045148356,1.3684035400931154,1.3708111379871795,1.3732352101581333,1.3756758693331903,1.3781332290109105,1.3806074034664844,1.3830985077570426,1.3856066577270092,1.3881319700134851,1.3906745620516767,1.3932345520803548,1.3958120591473522,1.3984072031151014,1.4010201046662074,1.403650885309061,1.4062996673834889,1.4089665740664412,1.4116517293777224,1.4143552581857577,1.417077286213398,1.4198179400437694,1.4225773471261567,1.4253556357819328,1.4281529352105244,1.4309693754954211,1.4338050876102251,1.4366602034247384,1.4395348557111014,1.4424291781499612,1.445343305336692,1.4482773727876526,1.4512315169464889,1.4542058751904781,1.4572005858369195,1.460215788149563,1.4632516223450882,1.4663082295996257,1.469385752055318,{"$f":"BJ43*$D$8","v":1.4724843328269341},1.4756041160085214,1.478745246680111,1.4819078709144575,1.4850921357838389,1.4882981893668914,1.4915261807554978,1.4947762600617189,1.4980485784247766,1.5013432880180799,1.5046605420563031,1.5080004948025103,1.5113633015753292,1.5147491187561728,1.5181581037965142,1.5215904152252056,1.5250462126558528,1.5285256567942369,1.5320289094457871,1.5355561335231047,1.5391074930535424,1.5426831531868277,1.5462832802027453,1.5499080415188697,1.5535576056983496,1.5572321424577478,1.5609318226749325]
[null,"p/litre","Gas Oil","Low","Industrial",{"$f":"F44*$D$8","v":57.542234350768297},44.855084782302576,45.128111152834556,45.408565501309148,45.713562866556785,46.369694659465836,47.030578657969428,47.693065800368139,48.356162465362708,49.019872823684452,49.684201074603465,50.349151446123834,51.014728195180275,51.107525839086229,51.200958461982729,51.295030408789586,51.389746054157179,51.48510980267001,51.581126089051459,51.677799378370025,51.775134166246957,51.873134979065405,51.97180637418073,52.071152940132627,52.171179296858391,52.271890095907793,52.373290020659383,52.475383786538302,52.578176141235552,52.681671864928795,52.785875770504575,52.890792703782253,52.996427543739252,53.102785202737977,53.209870626754288,53.317688795607467,53.426244723191807,53.535543457709778,53.645590081906739,53.756389713307385,53.867947504453717,53.98026864314452,54.093358352676816,54.207221892088604,54.321864556403504,54.437291676876967,54.553508621244191,54.670520793969736,54.788333636498884,54.906952627510634,55.0263832831725,55.146631157397081,55.267701842100216,55.389600967461142,55.51233420218427,55.635907253762774,55.760325868744069,55.885595832996998,56.011722971980859,56.138713151016447,56.266572275558616,56.395306291471066,56.524921185302766,56.655422984566343,56.786817758018437,56.919111615941866,57.052310710429744,57.186421235671723,57.321449428241834,57.457401567388686,57.594283975327336,57.732103017533419,57.870865103039051,58.010576684730943,58.151244259650426,58.292874369295681,58.435473599925771,58.579048582867131,58.723605994821781,58.869152558177859,59.015695041322317,59.163240258955533,59.311795072408344]
[null,"p/litre","Road - Petrol","Low",null,44.947320492224122,34.007802483317697,34.078955353176561,34.188672633567869,34.331918527685588,34.822220732439895,35.312522937194203,35.80282514194851,36.293127346702825,36.783429551457118,37.27373175621144,37.764033960965754,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055,38.254336165720055]
[null,"p/litre","Road - Diesel","Low",null,48.755908406602323,36.198041375124518,36.279720319102509,36.405668739964163,36.570105865043253,37.132941438560486,37.695777012077734,38.25861258559496,38.821448159112208,39.384283732629441,39.947119306146689,40.509954879663923,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156,41.072790453181156]
[]
[null,"p/kWh","Electricity","High","Industrial",{"$f":"F48*$D$8","v":13.122899807773029},12.90358193026564,12.642766588958633,12.595031011521467,12.626453521884542,12.669379738210395,12.690976128767845,12.869009251379532,13.18482228133324,12.64648264155711,12.453959100557242,12.81832487499709,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,{"$f":"BK48*$D$8","v":12.864823265946006},12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006,12.864823265946006]
[null,"p/kWh","Natural Gas","High","Industrial",2.8390405933146265,3.3819317284984431,3.4840287422756968,3.4633377739807871,3.5571776349396904,3.6453077726004812,3.6910556103639203,3.7801524373870423,3.7838073138614003,3.8304994163985251,3.877264565974377,3.8810795697300686,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141,3.9275944352880141]
[null,"p/kWh","Coal","High","Industrial",1.3928500863480668,1.5495843125947539,1.7136223464506279,1.7260477159145755,1.7523714627349123,1.769852746520211,1.8150038156149344,1.8500985885807764,1.8606217014170205,1.8733892091956477,1.875653486616484,1.8779332576267105,1.8907472468940092,1.8930583238586702,1.8953852146442032,1.8977280274585713,1.9000868712501648,1.9024618557128634,1.9048530912911428,1.9072606891852071,1.9096847613561614,1.9121254205312177,1.9145827802089386,1.9170569546645122,1.9195480589550706,1.9220562089250366,1.9245815212115127,1.9271241132497046,1.9296841032783827,1.93226161034538,1.9348567543131288,1.9374696558642357,1.9401004365070889,1.9427492185815167,1.9454161252644686,1.9481012805757505,1.9508048093837855,1.9535268374114263,1.9562674912417963,1.9590268983241843,1.9618051869799606,1.9646024864085523,1.9674189266934492,1.9702546388082525,1.9731097546227663,1.9759844069091292,1.9788787293479884,1.9817928565347196,1.9847269239856802,1.9876810681445163,1.9906554263885061,1.9936501370349471,1.9966653393475906,1.9997011735431163,2.0027577807976527,2.0058353032533458,2.0089338840249615,2.0120536672065494,2.0151947978781388,2.0183574221124854,2.0215416869818661,2.0247477405649192,2.0279757319535254,2.0312258112597461,2.0344981296228037,2.0377928392161069,2.0411100932543311,2.0444500460005384,2.0478128527733568,2.0511986699542009,2.054607654994542,2.0580399664232334,2.0614957638538809,2.0649752079922647,2.0684784606438145,2.0720056847211326,2.0755570442515703,2.0791327043848558,2.0827328314007736,2.0863575927168978,2.0900071568963772,2.0936816936557752,2.0973813738729601]
[null,"p/litre","Gas Oil","High","Industrial",64.178699286461224,70.688654070655787,71.107001981629651,72.151505687019636,72.663821997799332,74.466773328208063,76.274476864211337,77.510373775359895,79.320289977854145,80.557410104925751,82.36855789334443,83.606918033614633,85.419314320170784,85.512111964076723,85.605544586973238,85.699616533780087,85.794332179147688,85.889695927660512,85.985712214041968,86.082385503360513,86.179720291237459,86.2777211040559,86.376392499171217,86.475739065123108,86.575765421848885,86.67647622089828,86.77787614564987,86.879969911528804,86.982762266226061,87.086257989919304,87.190461895495076,87.295378828772741,87.401013668729746,87.507371327728464,87.614456751744797,87.722274920597968,87.830830848182316,87.940129582700266,88.050176206897248,88.160975838297887,88.272533629444197,88.384854768135028,88.497944477667303,88.611808017079113,88.726450681394013,88.841877801867469,88.958094746234693,89.075106918960245,89.192919761489392,89.311538752501122,89.430969408163008,89.551217282387569,89.672287967090725,89.794187092451651,89.916920327174765,90.040493378753283,{"$f":"BJ51*$D$8","v":90.164911993734577},90.290181957987485,90.416309096971361,90.543299276006948,90.671158400549118,90.799892416461574,90.929507310293261,91.060009109556844,91.191403883008931,91.323697740932346,91.456896835420253,91.591007360662218,91.726035553232336,91.861987692379174,91.998870100317845,92.136689142523906,92.275451228029553,92.415162809721437,92.555830384640927,92.697460494286176,92.840059724916273,92.983634707857632,93.128192119812269,93.273738683168361,93.420281166312819,93.567826383946041,93.716381197398832]
[null,"p/litre","Road - Petrol","High",null,{"$f":"F52*$D$8","v":50.621924531215384},56.097164522558749,56.29257664916571,57.055605234408802,57.376122151138027,58.847028765400964,60.317935379663886,61.298539789172494,62.76944640343541,63.750050812944039,65.22095742720694,66.201561836715555,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499,67.672468450978499]
[null,"p/litre","Road - Diesel","High",null,55.269990921016742,61.555216259166102,61.779536882823443,62.655444898779727,63.02337782035341,64.711884540905118,66.400391261456832,67.526062408491313,69.214569129042999,70.340240276077509,72.028746996629209,73.15441814366369,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419,74.842924864215419]
[]
[null,"2018 prices",null,null,"Year",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"p/kWh","Electricity","Central","Industrial",11.88880918985007,12.3356053869989,12.293811755241112,12.363043820354237,12.42965790526838,12.533077642125221,12.617497933600486,12.828664099084312,13.099584597257415,12.581200685554835,12.389011027545926,12.695811303822548,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575]
[null,"p/kWh","Natural Gas","Central","Industrial",2.579313556949963,2.3720195681968992,2.2312699218443974,2.2513895825658969,2.375562324204489,2.4556299566925999,2.5750280646399384,2.6948916844715223,2.7371299325836498,2.8184681854292815,2.8609550679972253,2.9422565289673406,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224]
[null,"p/kWh","Coal","Central","Industrial",1.2654264680034317,1.3072747373882205,1.2865159252601059,1.3024624337239004,1.3207662798504902,1.3403620760605632,1.3718262083982251,1.4037103681041601,1.4132707835711857,1.4248702675586371,1.4269273996271294,1.4289986078681336,1.4310839885995457,1.4331836387983277,1.4352976561050195,1.4374261388282767,1.4395691859494455,1.4417268971271613,1.4438993727019878,1.44608671370108,1.4482890218428837,1.4505063995418643,1.4527389499132726,1.4549867767779354,1.4572499846670874,1.459528678827231,1.4618229652250299,1.4641329505522369,1.4664587422306563,1.4688004484171393,1.471158178008612,1.4735320406471439,1.4759221467250396,1.4783286073899788,1.4807515345501812,1.483191040879613,1.4856472398232248,1.4881202456022276,1.490610173219405,1.4931171384644619,1.4956412579194072,1.4981826489639753,1.5007414297810868,1.5033177193623428,1.5059116375135586,1.508523304860335,1.5111528428536678,1.513800373775597,1.5164660207448897,1.5191499077227699,1.5218521595186809,1.5245729017960885,1.527312261078327,1.5300703647544811,1.5328473410853105,1.5356433192092156,1.5384584291482397,1.5412928018141197,1.5441465690143696,1.5470198634584151,1.5499128187637583,1.552825569462198,1.5557582510060812,1.5587109997746049,1.561683953080157,1.564677249174701,1.5676910272562066,1.5707254274751226,1.5737805909408931,1.576856659728521,1.579953776885175,1.5830720864368406,1.5862117333950174,1.5893728637634659,1.5925556245449919,1.5957601637482886,1.5989866303948141,1.6022351745257242,1.60550594720885,1.6087991005457212,1.612114787678641,1.6154531627978079,1.618814381148485]
[null,"p/litre","Gas Oil","Central","Industrial",54.470520673925435,52.759572107763191,52.800724971548718,52.874415389572206,53.513393000122491,54.109499175068137,54.709922804418724,55.311802915509006,56.435188687210569,57.038180109432091,57.64173289691081,58.766802790489265,59.371489858393289,59.455797994579598,59.540683019283307,59.626148879933197,59.712199550968748,59.798839034025079,59.88607135811894,59.973900579836126,60.062330783520082,60.151366081461916,60.241010614091508,60.331268550170179,60.422144086984488,60.513641450541414,60.605764895764906,60.698518706693733,60.791907196680725,60.885934708593354,60.980605615015634,61.07592431845157,61.171895251529776,61.268522877209691,61.365811688989069,61.463766211112983,61.562390998784181,61.661690638374935,61.761669747640298,61.862332975932887,61.963685004419091,62.065730546296678,62.168474347014097,62.271921184491063,62.376075869340795,62.480943245093712,62.586528188422648,62.692835609369666,62.799870451574392,62.907637692503883,63.016142343684095,63.125389450933014,63.235384094595162,63.346131389777966,63.457636486589593,63.569904570378412,63.682940861974203,63.796750617930869,63.911339130770898,64.02671172923155,64.142873778512552,64.259830680525681,64.377587874145945,64.496150835464476,64.615525078043262,64.735716153171467,64.856729650123597,64.978571196419509,65.101246458085953,65.224761139920219,65.349120985755292,65.474331778727077,65.600399341543238,65.727329536754041,65.855128267024924,65.98380147541107,66.113355145633662,66.243795302358279,66.375128011474956,66.507359380380294,66.640495558261534,66.774542736382429,66.909507148371219]
[null,"p/litre","Road - Petrol","Central",null,42.710071579977573,41.164253267381859,41.05198745746619,40.996809381593337,41.436383480130331,41.881830835375354,42.327278190620362,42.772725545865377,43.663620256355415,44.109067611600437,44.554514966845453,45.445409677335483,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499,45.890857032580499]
[null,"p/litre","Road - Diesel","Central",null,46.447572326112017,44.673071766892129,44.544197797129094,44.480856894970508,44.985459846893527,45.496804921890082,46.008149996886637,46.519495071883192,47.542185221876288,48.053530296872843,48.564875371869384,49.587565521862494,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035,50.098910596859035]
[]
[null,"p/kWh","Electricity","Low","Industrial",11.846511287215298,13.189691694694506,13.369307484047171,13.562750773457125,13.632280835479399,13.525020301802043,13.568069337924996,13.694078049854578,13.782847841358665,13.172950209330439,12.879252055217504,13.209870578773412,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069,13.239748241023069]
[null,"p/kWh","Natural Gas","Low","Industrial",2.579313556949963,1.8660890174248237,1.7253393710723213,1.7065412971190455,1.7528785694080877,1.8329462018961984,1.8745088404939865,1.9165369909760197,1.9198575044133723,1.9233602879094542,1.926929435802623,1.9303954274231878,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972,1.9337371883032972]
[null,"p/kWh","Coal","Low","Industrial",1.2654264680034317,1.1866180142438087,1.0061661891590072,1.0269430736313903,1.0591641672842451,1.0918974329283526,1.1233615652660145,1.1648020574001119,1.1839188052952994,1.1955182892827505,1.2071317537794048,1.2187592944485708,1.2208446751799826,1.2325006578069264,1.2346146751136184,1.2367431578368759,1.2388862049580442,1.2410439161357603,1.2432163917105872,1.2454037327096792,1.2476060408514824,1.2498234185504637,1.2520559689218713,1.2543037957865342,1.2565670036756864,1.2588456978358307,1.2611399842336293,1.2634499695608359,1.2657757612392553,1.2681174674257381,1.2704751970172115,1.2728490596557429,1.2752391657336386,1.277645626398578,1.2800685535587804,1.2825080598882119,1.2849642588318235,1.2874372646108263,1.2899271922280044,1.2924341574730613,1.2949582769280061,1.2974996679725741,1.3000584487896856,1.302634738370942,1.3052286565221576,1.3078403238689342,1.3104698618622672,1.3131173927841959,1.3157830397534886,1.3184669267313691,1.3211691785272797,1.3238899208046877,1.3266292800869262,1.3293873837630799,1.3321643600939097,1.3349603382178143,1.3377754481568389,1.3406098208227182,1.3434635880229691,1.3463368824670139,1.3492298377723573,1.3521425884707969,1.3550752700146804,1.3580280187832043,1.3610009720887561,1.3639942681833002,1.3670080462648055,1.3700424464837213,1.373097609949492,1.3761736787371202,1.3792707958937742,1.3823891054454394,1.3855287524036164,1.3886898827720646,1.3918726435535913,1.3950771827568875,1.3983036494034129,1.4015521935343231,1.4048229662174487,1.4081161195543201,1.4114318066872402,1.4147701818064073,1.4181314001570837]
[null,"p/litre","Gas Oil","Low","Industrial",52.278035582734077,40.751558307962341,40.999607110285311,41.25440434877126,41.531499308550892,42.127605483496538,42.728029112847125,43.329909223937406,43.932343096005425,44.535334518226932,45.138887305705651,45.743005299650562,46.3476923675546,46.432000503740909,46.516885528444618,46.602351389094508,46.688402060130059,46.77504154318639,46.862273867280251,46.950103088997437,47.038533292681393,47.127568590623227,47.217213123252819,47.30747105933149,47.398346596145799,47.489843959702725,47.581967404926218,47.674721215855044,47.768109705842036,47.862137217754665,47.956808124176945,48.052126827612881,48.148097760691087,48.244725386371002,48.34201419815038,48.439968720274294,48.538593507945492,48.637893147536246,48.737872256801609,48.838535485094198,48.939887513580402,49.041933055457989,49.144676856175408,49.248123693652374,49.352278378502106,49.457145754255023,49.562730697583959,49.669038118530977,49.776072960735704,49.883840201665194,49.992344852845406,50.101591960094325,50.211586603756473,50.322333898939277,50.433838995750904,50.546107079539723,50.659143371135514,50.77295312709218,50.887541639932209,51.002914238392862,51.119076287673863,51.236033189686992,51.353790383307256,51.472353344625787,51.591727587204574,51.711918662332778,51.832932159284908,51.95477370558082,52.077448967247264,52.20096364908153,52.325323494916603,52.450534287888388,52.576601850704549,52.703532045915352,52.831330776186235,52.960003984572381,53.089557654794973,53.21999781151959,53.351330520636267,53.483561889541605,53.616698067422845,53.75074524554374,53.88570965753253]
[null,"p/litre","Road - Petrol","Low",null,40.835355918181712,30.89662972549722,30.961273240026397,31.060953135203444,31.191094309494961,31.636541664739976,32.081989019984995,32.52743637523001,32.972883730475033,33.418331085720034,33.863778440965064,34.309225796210086,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094,34.754673151455094]
[null,"p/litre","Road - Diesel","Low",null,44.295518644816887,32.886496612184011,32.960703232552838,33.075129377134878,33.224523121972879,33.735868196969427,34.247213271965983,34.758558346962523,35.269903421959086,35.781248496955634,36.292593571952189,36.803938646948737,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285,37.315283721945285]
[]
[null,"p/kWh","Electricity","High","Industrial",11.922363301317525,11.723109519575768,11.486154631618961,11.442786099896502,11.471333950590758,11.510333101211769,11.529953765698634,11.691699690649404,11.978620853925202,11.489530724538577,11.314620023894735,11.645652128160643,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061,11.687896656271061]
[null,"p/kWh","Natural Gas","High","Industrial",2.579313556949963,3.0725387923428515,3.1652955540390004,3.1464974800857237,3.2317524870495413,3.3118201195376522,3.3533827581354405,3.4343286432922495,3.4376491567296013,3.4800696749004585,3.5225565574684032,3.5260225490889678,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512,3.5682820446438512]
[null,"p/kWh","Coal","High","Industrial",1.2654264680034317,1.4078220066752316,1.5568531707861648,1.5681418166702499,1.5920573595488188,1.6079393840490981,1.6489598488149213,1.6808440085208567,1.6904044239878824,1.7020039079753335,1.7040610400438259,1.70613224828483,1.7177739614444039,1.7198736116431863,1.7219876289498779,1.7241161116731352,1.7262591587943039,1.7284168699720197,1.7305893455468464,1.7327766865459386,1.7349789946877421,1.737196372386723,1.7394289227581312,1.7416767496227938,1.7439399575119461,1.7462186516720899,1.7485129380698885,1.7508229233970953,1.7531487150755147,1.7554904212619975,1.7578481508534707,1.7602220134920028,1.7626121195698981,1.7650185802348375,1.7674415073950396,1.7698810137244716,1.7723372126680832,1.7748102184470862,1.7773001460642632,1.7798071113093206,1.7823312307642656,1.7848726218088335,1.7874314026259452,1.7900076922072012,1.7926016103584173,1.7952132777051939,1.7978428156985262,1.8004903466204554,1.8031559935897481,1.8058398805676283,1.8085421323635393,1.8112628746409469,1.8140022339231856,1.8167603375993395,1.8195373139301687,1.8223332920540738,1.8251484019930981,1.8279827746589781,1.8308365418592285,1.8337098363032736,1.8366027916086165,1.8395155423070566,1.8424482238509399,1.8454009726194633,1.8483739259250151,1.8513672220195589,1.8543810001010652,1.8574154003199812,1.8604705637857515,1.8635466325733798,1.8666437497300337,1.869762059281699,1.8729017062398761,1.8760628366083241,1.8792455973898505,1.882450136593147,1.8856766032396723,1.8889251473705828,1.8921959200537086,1.8954890733905798,1.8988047605234994,1.9021431356426666,1.9055043539933432]
[null,"p/litre","Gas Oil","High","Industrial",58.307369583510322,64.221767098482189,64.601842832812139,65.550791070445982,66.016238591327635,67.654248565540371,69.296575994158061,70.419408004881888,72.063745676216996,73.187688998072076,74.833145584817871,75.958215478396326,77.604806345567482,77.689114481753791,77.7739995064575,77.85946536710739,77.945516038142941,78.032155521199272,78.119387845293133,78.207217067010305,78.295647270694275,78.384682568636094,78.474327101265686,78.564585037344358,78.655460574158667,78.746957937715592,78.839081382939085,78.931835193867926,79.025223683854918,79.119251195767546,79.213922102189827,79.309240805625748,79.405211738703969,79.501839364383869,79.599128176163262,79.697082698287176,79.795707485958374,79.895007125549114,79.99498623481449,80.09564946310708,80.197001491593269,80.29904703347087,80.401790834188276,80.505237671665256,80.609392356514988,80.714259732267905,80.81984467559684,80.926152096543859,81.033186938748585,81.140954179678062,81.249458830858288,81.358705938107192,81.468700581769355,81.579447876952159,81.690952973763771,81.803221057552605,81.916257349148395,82.030067105105047,82.144655617945091,82.260028216405743,82.376190265686745,82.493147167699874,82.610904361320124,82.729467322638669,82.848841565217441,82.969032640345645,83.09004613729779,83.211887683593687,83.334562945260146,83.458077627094397,83.582437472929485,83.707648265901256,83.83371582871743,83.96064602392822,84.088444754199116,84.217117962585263,84.346671632807855,84.477111789532472,84.608444498649135,84.740675867554486,84.873812045435727,85.007859223556622,85.142823635545398]
[null,"p/litre","Road - Petrol","High",null,45.99082398812034,50.965166648271762,51.142701674905986,51.835925286745955,52.127120006010706,53.463462071745766,54.79980413748082,55.690698847970843,57.027040913705889,57.917935624195934,59.254277689930966,60.145172400420996,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064,61.481514466156064]
[null,"p/litre","Road - Diesel","High",null,50.213666268378468,55.923893505477174,56.127692361705336,56.923468732609386,57.257741646810736,58.791776871800387,60.325812096790038,61.348502246783134,62.882537471772771,63.905227621765896,65.43926284675554,66.46195299674865,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315,67.995988221738315]

{"sheet":"Carbon Prices","index":28,"n_rows":24,"n_cols":86,"rows_kept":24,"cut":false,"hidden":false,"merged":[[9,1,11,1],[12,1,14,1],[18,1,20,1],[21,1,23,1]]}
[]
[null,"Carbon Prices"]
[]
[null,"Price base",null,{"$f":"'Data Input - General'!F22","v":2023}]
[null,"Original price base",null,2018]
[null,"Deflation factor",null,{"$f":"INDEX('Discount and deflators'!$F$21:$AE$46,MATCH($D$5,'Discount and deflators'!$B$21:$B$46,0),MATCH($D$4,'Discount and deflators'!$F$20:$AE$20,0))","v":1.1006961854888984}]
[]
[null,"Adjusted prices",null,"£/tCO2e"]
[null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Traded","Low",{"$f":"D19*$D$6","v":128.66254472852262},130.62187282083514,132.61103839678694,134.63049583430146,136.68070643076288,138.76213850838872,140.87526752120684,143.02057616366176,145.19855448087489,147.40969998058364,149.65451774678544,151.93352055511212,154.24722898996154,156.59617156341275,158.98088483595203,161.40191353903759,163.85981069953056,166.35513776602085,168.88846473707702,171.46037029144875,174.07144192025254,176.72227606117008,179.41347823469044,182.10468040821078,184.83625061433395,187.60879437354893,190.42292628915214,193.27927018348942,196.17845923624174,199.12113612478535,202.1079531666571,205.13957246415691,{"$f":"AJ19*$D$6","v":208.21666605111923},211.33991604188603,214.51001478251428,217.72766500425197,220.99357997931574,224.30848367900546,227.6731109341905,231.08820759820333,234.55453071217636,238.07284867285898,241.64394140295184,245.2686005239961,248.94762953185602,252.68184397483384,256.47207163445631,260.31915270897315,264.22393999960775,268.18729909960183,272.21010858609583,276.29326021488725,280.4376591181105,284.64422400488212,288.91388736495537,293.24759567542964,297.64630961056105,{"$f":"BI19*$D$6","v":302.11100425471943},306.64266931854019,311.24230935831832,315.91094399869309,320.6496081586734,325.45935228105344,330.34124256526923,335.29636120374829,340.32580662180447,345.43069372113149,350.61215412694838,355.87133643885255,361.2094064854353,366.62754758271677,372.12696079645752,377.70886520840435,383.37449818653039,389.12511565932829,394.96199239421821,400.88642228013146,406.89971861433338,413.00321439354838,419.19826260945155,425.48623654859324,431.86853009682216,438.34655804827446]
[null,null,"Central",{"$f":"D20*$D$6","v":257.32508945704524},261.24374564167027,265.22207679357388,269.26099166860291,273.36141286152576,277.52427701677743,281.75053504241367,286.04115232732352,290.39710896174978,294.81939996116728,299.30903549357089,303.86704111022425,308.49445797992308,313.19234312682551,317.96176967190405,322.80382707807519,327.71962139906111,332.71027553204169,337.77692947415403,342.92074058289751,348.14288384050508,353.44455212234016,358.82695646938089,364.20936081642157,369.6725012286679,375.21758874709786,380.84585257830429,386.55854036697883,392.35691847248347,398.2422722495707,404.21590633331419,410.27914492831383,{"$f":"AJ20*$D$6","v":416.43333210223847},422.67983208377206,429.02002956502855,435.45533000850395,441.98715995863148,448.61696735801092,455.34622186838101,462.17641519640665,469.10906142435272,476.14569734571796,483.28788280590368,490.5372010479922,497.89525906371205,505.36368794966768,512.94414326891263,520.6383054179463,528.4478799992155,536.37459819920366,544.42021717219166,552.58652042977451,560.87531823622101,569.28844800976424,577.82777472991074,586.49519135085927,595.2926192211221,604.22200850943887,613.28533863708037,622.48461871663665,631.82188799738617,641.2992163173468,650.91870456210688,660.68248513053845,670.59272240749658,680.65161324360895,690.86138744226298,701.22430825389677,711.7426728777051,722.41881297087059,733.25509516543354,744.25392159291505,755.41773041680869,766.74899637306078,778.25023131865657,789.92398478843643,801.77284456026291,813.79943722866676,826.00642878709675,838.39652521890309,850.97247309718648,863.73706019364431,876.69311609654892]
[null,null,"High",{"$f":"D21*$D$6","v":385.9876341855678},391.86561846250544,397.83311519036079,403.89148750290434,410.0421192922887,416.28641552516621,422.62580256362048,429.06172849098533,435.5956634426247,442.22909994175092,448.9635532403563,455.80056166533632,462.7416869698846,469.78851469023823,476.94265450785605,484.20574061711272,491.57943209859161,499.06541329806259,506.66539421123105,514.38111087434629,522.21432576075767,530.16682818351023,538.24043470407128,546.31404122463232,554.50875184300185,562.82638312064682,571.26877886745649,579.83781055046825,588.53537770872526,597.36340837435591,606.32385949997126,615.41871739247074,{"$f":"AJ21*$D$6","v":624.64999815335773},634.01974812565811,643.53004434754291,653.18299501275601,662.98073993794731,672.9254510370165,683.01933280257174,693.2646227946102,703.66359213652925,714.21854601857717,724.9318242088558,735.80580157198858,746.8428885955683,758.0455319245018,769.41621490336934,780.95745812691973,792.67181999882337,804.56189729880566,816.63032575828765,828.87978064466188,841.31297735433168,853.93267201464653,866.74166209486611,879.74278702628897,892.93892883168326,906.33301276415841,919.92800795562073,933.72692807495491,947.73283199607909,961.94882447602026,976.37805684316049,991.02372769580779,1005.8890836112447,1020.9774198654133,1036.2920811633944,1051.8364623808452,1067.6140093165577,1083.6282194563059,1099.8826427481506,1116.3808823893728,1133.126595625213,1150.1234945595913,1167.3753469779851,1184.8859771826546,1202.6592668403944,1220.6991558430002,1239.0096431806448,1257.5947878283546,1276.4587096457797,1295.6055902904664,1315.0396741448233]
[null,"Non-traded","Low",{"$f":"D22*$D$6","v":128.66254472852262},130.62187282083514,132.61103839678694,134.63049583430146,136.68070643076288,138.76213850838872,140.87526752120684,143.02057616366176,145.19855448087489,147.40969998058364,149.65451774678544,151.93352055511212,154.24722898996154,156.59617156341275,158.98088483595203,161.40191353903759,163.85981069953056,166.35513776602085,168.88846473707702,171.46037029144875,174.07144192025254,176.72227606117008,179.41347823469044,182.10468040821078,184.83625061433395,187.60879437354893,190.42292628915214,193.27927018348942,196.17845923624174,199.12113612478535,202.1079531666571,205.13957246415691,{"$f":"AJ22*$D$6","v":208.21666605111923},211.33991604188603,214.51001478251428,217.72766500425197,220.99357997931574,224.30848367900546,227.6731109341905,231.08820759820333,234.55453071217636,238.07284867285898,241.64394140295184,245.2686005239961,248.94762953185602,252.68184397483384,256.47207163445631,260.31915270897315,264.22393999960775,268.18729909960183,272.21010858609583,276.29326021488725,280.4376591181105,284.64422400488212,288.91388736495537,293.24759567542964,297.64630961056105,302.11100425471943,306.64266931854019,311.24230935831832,315.91094399869309,320.6496081586734,325.45935228105344,330.34124256526923,335.29636120374829,340.32580662180447,345.43069372113149,350.61215412694838,355.87133643885255,361.2094064854353,366.62754758271677,372.12696079645752,377.70886520840435,383.37449818653039,389.12511565932829,394.96199239421821,400.88642228013146,406.89971861433338,413.00321439354838,419.19826260945155,425.48623654859324,431.86853009682216,438.34655804827446]
[null,null,"Central",{"$f":"D23*$D$6","v":257.32508945704524},261.24374564167027,265.22207679357388,269.26099166860291,273.36141286152576,277.52427701677743,281.75053504241367,286.04115232732352,290.39710896174978,294.81939996116728,299.30903549357089,303.86704111022425,308.49445797992308,313.19234312682551,317.96176967190405,322.80382707807519,327.71962139906111,332.71027553204169,337.77692947415403,342.92074058289751,348.14288384050508,353.44455212234016,358.82695646938089,364.20936081642157,369.6725012286679,375.21758874709786,380.84585257830429,386.55854036697883,392.35691847248347,398.2422722495707,404.21590633331419,410.27914492831383,{"$f":"AJ23*$D$6","v":416.43333210223847},422.67983208377206,429.02002956502855,435.45533000850395,441.98715995863148,448.61696735801092,455.34622186838101,462.17641519640665,469.10906142435272,476.14569734571796,483.28788280590368,490.5372010479922,497.89525906371205,505.36368794966768,512.94414326891263,520.6383054179463,528.4478799992155,536.37459819920366,544.42021717219166,552.58652042977451,560.87531823622101,569.28844800976424,577.82777472991074,586.49519135085927,595.2926192211221,604.22200850943887,613.28533863708037,622.48461871663665,631.82188799738617,641.2992163173468,650.91870456210688,660.68248513053845,670.59272240749658,680.65161324360895,690.86138744226298,701.22430825389677,711.7426728777051,722.41881297087059,733.25509516543354,744.25392159291505,755.41773041680869,766.74899637306078,778.25023131865657,789.92398478843643,801.77284456026291,813.79943722866676,826.00642878709675,838.39652521890309,850.97247309718648,863.73706019364431,876.69311609654892]
[null,null,"High",{"$f":"D24*$D$6","v":385.9876341855678},391.86561846250544,397.83311519036079,403.89148750290434,410.0421192922887,416.28641552516621,422.62580256362048,429.06172849098533,435.5956634426247,442.22909994175092,448.9635532403563,455.80056166533632,462.7416869698846,469.78851469023823,476.94265450785605,484.20574061711272,491.57943209859161,499.06541329806259,506.66539421123105,514.38111087434629,522.21432576075767,530.16682818351023,538.24043470407128,546.31404122463232,554.50875184300185,562.82638312064682,571.26877886745649,579.83781055046825,588.53537770872526,597.36340837435591,606.32385949997126,615.41871739247074,{"$f":"AJ24*$D$6","v":624.64999815335773},634.01974812565811,643.53004434754291,653.18299501275601,662.98073993794731,672.9254510370165,683.01933280257174,693.2646227946102,703.66359213652925,714.21854601857717,724.9318242088558,735.80580157198858,746.8428885955683,758.0455319245018,769.41621490336934,780.95745812691973,792.67181999882337,804.56189729880566,816.63032575828765,828.87978064466188,841.31297735433168,853.93267201464653,866.74166209486611,879.74278702628897,{"$f":"BH24*$D$6","v":892.93892883168326},906.33301276415841,919.92800795562073,933.72692807495491,947.73283199607909,961.94882447602026,976.37805684316049,991.02372769580779,1005.8890836112447,1020.9774198654133,1036.2920811633944,1051.8364623808452,1067.6140093165577,1083.6282194563059,1099.8826427481506,1116.3808823893728,1133.126595625213,1150.1234945595913,1167.3753469779851,1184.8859771826546,1202.6592668403944,1220.6991558430002,1239.0096431806448,1257.5947878283546,1276.4587096457797,1295.6055902904664,1315.0396741448233]
[]
[null,"2018 prices",null,"£/tCO2e"]
[null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Traded","Low",116.89196930520325,118.6720500560439,120.47923863557756,122.31394785337824,124.17659680546014,126.06761097001029,127.98742230457898,129.93646934475024,131.91519730431497,133.92405817696951,135.96351083956296,138.03402115691671,140.13606208824032,142.27011379516784,144.43666375143943,146.63620685425323,148.86924553731293,151.13628988559688,153.43785775187501,155.77447487500001,158.14667500000002,160.55500000000001,163,165.44499999999999,167.92667499999999,170.44557512499998,173.00225875187496,175.59729263315307,178.23125202265035,180.90472080299008,183.61829161503491,186.37256598926041,189.16815447909929,192.00567679628577,194.88576194823003,197.80904837745345,200.77618410311524,203.78782686466195,206.84464426763185,209.94731393164631,213.09652364062097,216.29297149523026,219.5373660676587,222.83042655867357,226.17288295705364,229.56547620140944,233.00895834443057,236.504092719597,240.05165411039093,243.65242892204677,247.30721535587745,251.01682358621559,254.78207594000881,258.60380707910889,262.48286418529551,266.42010714807492,270.416408755296,274.47265488662543,278.58974470992479,282.76859088057364,287.01011974378224,291.31527153993892,295.68500061303797,300.12027562223352,304.62207975656702,309.19141095291548,313.82928211720917,318.53672134896726,323.31477216920172,328.16449375173971,333.08696115801575,338.08326557538595,343.15451455901672,348.30183227740196,353.52635976156296,358.82925515798638,364.21169398535613,369.67486939513645,375.21999243606348,380.84829232260438,386.5610167074434,392.35943195805504,398.24482343742585]
[null,null,"Central",233.78393861040649,237.3441001120878,240.95847727115512,244.62789570675648,248.35319361092027,252.13522194002059,255.97484460915797,259.87293868950047,263.83039460862994,267.84811635393902,271.92702167912591,276.06804231383342,280.27212417648065,284.54022759033569,288.87332750287885,293.27241370850646,297.73849107462587,302.27257977119376,306.87571550375003,311.54894975000002,316.29335000000003,321.11,326,330.89,335.85334999999998,340.89115024999995,346.00451750374992,351.19458526630615,356.4625040453007,361.80944160598017,367.23658323006981,372.74513197852082,378.33630895819857,384.01135359257154,389.77152389646005,395.6180967549069,401.55236820623048,407.5756537293239,413.6892885352637,419.89462786329261,426.19304728124195,432.58594299046052,439.07473213531739,445.66085311734713,452.34576591410729,459.13095240281888,466.01791668886113,473.00818543919399,480.10330822078186,487.30485784409353,494.61443071175489,502.03364717243119,509.56415188001762,517.20761415821778,524.96572837059102,532.84021429614984,540.83281751059201,548.94530977325087,557.17948941984957,565.53718176114728,574.02023948756448,582.63054307987784,591.37000122607594,600.24055124446704,609.24415951313404,618.38282190583095,627.65856423441835,637.07344269793452,646.62954433840343,656.32898750347942,666.17392231603151,676.1665311507719,686.30902911803344,696.60366455480391,707.05271952312592,717.65851031597276,728.42338797071227,739.34973879027291,750.43998487212696,761.69658464520876,773.1220334148868,784.71886391611008,796.4896468748517]
[null,null,"High",350.67590791560974,356.01615016813173,361.43771590673271,366.94184356013471,372.52979041638042,378.20283291003091,383.96226691373693,389.80940803425074,395.74559191294492,401.7721745309085,407.89053251868887,414.10206347075012,420.40818626472094,426.81034138550353,433.30999125431828,439.90862056275967,446.60773661193878,453.40886965679067,460.31357325562504,467.32342462500003,474.44002500000005,481.66500000000002,489,496.33499999999998,503.78002499999997,511.3367253749999,519.00677625562491,526.79187789945922,534.69375606795109,542.7141624089702,550.85487484510475,559.11769796778117,567.50446343729789,576.01703038885728,584.65728584469014,593.42714513236047,602.32855230934581,611.36348059398597,620.53393280289572,629.84194179493909,639.28957092186306,648.87891448569098,658.61209820297631,668.49127967602089,678.51864887116119,688.69642860422857,699.02687503329196,709.51227815879122,720.15496233117301,730.95728676614056,741.92164606763254,753.05047075864695,764.34622782002657,775.81142123732684,787.44859255588665,799.26032144422481,811.24922626588807,823.41796465987636,835.76923412977442,848.30577264172098,861.03035923134667,873.94581461981682,887.05500183911397,900.36082686670056,913.86623926970094,927.57423285874631,941.48784635162747,955.61016404690179,969.94431650760521,984.49348125521919,999.26088347404743,1014.249796726158,1029.4635436770502,1044.9054968322059,1060.579079284689,1076.4877654739591,1092.6350819560685,1109.0246081854093,1125.6599773081903,1142.544876967813,1159.6830501223301,1177.078295874165,1194.7344703122774]
[null,"Non-traded","Low",116.89196930520325,118.6720500560439,120.47923863557756,122.31394785337824,124.17659680546014,126.06761097001029,127.98742230457898,129.93646934475024,131.91519730431497,133.92405817696951,135.96351083956296,138.03402115691671,140.13606208824032,142.27011379516784,144.43666375143943,146.63620685425323,148.86924553731293,151.13628988559688,153.43785775187501,155.77447487500001,158.14667500000002,160.55500000000001,163,165.44499999999999,167.92667499999999,170.44557512499998,173.00225875187496,175.59729263315307,178.23125202265035,180.90472080299008,183.61829161503491,186.37256598926041,189.16815447909929,192.00567679628577,194.88576194823003,197.80904837745345,200.77618410311524,203.78782686466195,206.84464426763185,209.94731393164631,213.09652364062097,216.29297149523026,219.5373660676587,222.83042655867357,226.17288295705364,229.56547620140944,233.00895834443057,236.504092719597,240.05165411039093,243.65242892204677,247.30721535587745,251.01682358621559,254.78207594000881,258.60380707910889,262.48286418529551,266.42010714807492,270.416408755296,274.47265488662543,278.58974470992479,282.76859088057364,287.01011974378224,291.31527153993892,295.68500061303797,300.12027562223352,304.62207975656702,309.19141095291548,313.82928211720917,318.53672134896726,323.31477216920172,328.16449375173971,333.08696115801575,338.08326557538595,343.15451455901672,348.30183227740196,353.52635976156296,358.82925515798638,364.21169398535613,369.67486939513645,375.21999243606348,380.84829232260438,386.5610167074434,392.35943195805504,398.24482343742585]
[null,null,"Central",233.78393861040649,237.3441001120878,240.95847727115512,244.62789570675648,248.35319361092027,252.13522194002059,255.97484460915797,259.87293868950047,263.83039460862994,267.84811635393902,271.92702167912591,276.06804231383342,280.27212417648065,284.54022759033569,288.87332750287885,293.27241370850646,297.73849107462587,302.27257977119376,306.87571550375003,311.54894975000002,316.29335000000003,321.11,326,330.89,335.85334999999998,340.89115024999995,346.00451750374992,351.19458526630615,356.4625040453007,361.80944160598017,367.23658323006981,372.74513197852082,378.33630895819857,384.01135359257154,389.77152389646005,395.6180967549069,401.55236820623048,407.5756537293239,413.6892885352637,419.89462786329261,426.19304728124195,432.58594299046052,439.07473213531739,445.66085311734713,452.34576591410729,459.13095240281888,466.01791668886113,473.00818543919399,480.10330822078186,487.30485784409353,494.61443071175489,502.03364717243119,509.56415188001762,517.20761415821778,524.96572837059102,532.84021429614984,540.83281751059201,548.94530977325087,557.17948941984957,565.53718176114728,574.02023948756448,582.63054307987784,591.37000122607594,600.24055124446704,609.24415951313404,618.38282190583095,627.65856423441835,637.07344269793452,646.62954433840343,656.32898750347942,666.17392231603151,676.1665311507719,686.30902911803344,696.60366455480391,707.05271952312592,717.65851031597276,728.42338797071227,739.34973879027291,750.43998487212696,761.69658464520876,773.1220334148868,784.71886391611008,796.4896468748517]
[null,null,"High",350.67590791560974,356.01615016813173,361.43771590673271,366.94184356013471,372.52979041638042,378.20283291003091,383.96226691373693,389.80940803425074,395.74559191294492,401.7721745309085,407.89053251868887,414.10206347075012,420.40818626472094,426.81034138550353,433.30999125431828,439.90862056275967,446.60773661193878,453.40886965679067,460.31357325562504,467.32342462500003,474.44002500000005,481.66500000000002,489,496.33499999999998,503.78002499999997,511.3367253749999,519.00677625562491,526.79187789945922,534.69375606795109,542.7141624089702,550.85487484510475,559.11769796778117,567.50446343729789,576.01703038885728,584.65728584469014,593.42714513236047,602.32855230934581,611.36348059398597,620.53393280289572,629.84194179493909,639.28957092186306,648.87891448569098,658.61209820297631,668.49127967602089,678.51864887116119,688.69642860422857,699.02687503329196,709.51227815879122,720.15496233117301,730.95728676614056,741.92164606763254,753.05047075864695,764.34622782002657,775.81142123732684,787.44859255588665,799.26032144422481,811.24922626588807,823.41796465987636,835.76923412977442,848.30577264172098,861.03035923134667,873.94581461981682,887.05500183911397,900.36082686670056,913.86623926970094,927.57423285874631,941.48784635162747,955.61016404690179,969.94431650760521,984.49348125521919,999.26088347404743,1014.249796726158,1029.4635436770502,1044.9054968322059,1060.579079284689,1076.4877654739591,1092.6350819560685,1109.0246081854093,1125.6599773081903,1142.544876967813,1159.6830501223301,1177.078295874165,1194.7344703122774]

{"sheet":"Damage costs","index":29,"n_rows":70,"n_cols":29,"rows_kept":70,"cut":false,"hidden":false,"merged":[[11,21,13,24],[11,25,13,28],[10,2,11,2],[10,3,11,3],[10,4,10,12]]}
[]
[null,"Air Quality Damage Costs"]
[]
[null,null,"Damage costs for use in analysis"]
[null,null,"Price base",{"$f":"'Energy Prices'!D6","v":2023}]
[null,null,"Original price base",2018]
[null,null,"IGCB NOX price base",2018]
[null,null,"Deflation factor",{"$f":"INDEX('Discount and deflators'!$F$21:$AE$46,MATCH($D$6,'Discount and deflators'!$B$21:$B$46,0),MATCH($D$5,'Discount and deflators'!$F$20:$AE$20,0))","v":1.1006961854888984}]
[null,null,"IGCB NOX Deflation factor",{"$f":"INDEX('Discount and deflators'!$F$21:$AE$46,MATCH($D$7,'Discount and deflators'!$B$21:$B$46,0),MATCH($D$5,'Discount and deflators'!$F$20:$AE$20,0))","v":1.1006961854888984}]
[]
[null,null,null,null,"Data Values - Input Here",null,null,null,null,null,null,null,null,"Calculated Values"]
[null,null,null,null,"IGCB damage costs",null,null,null,null,"Adjusted prices - NOX only when combined with PM10",null,null,"(?)",null,null,null,null,"Adjusted prices - NOX only when combined with PM10",null,null,"(?)","Calcs for Scenario Analysis and Sensitivity Analysis - where highest benefits need to be used in placed of central Estimates",null,null,null,"Adjusted prices - NOX only when combined with PM10 - Calcs for Scenario Analysis and Sensitivity Analysis - where highest benefits need to be used in placed of central Estimates"]
[null,null,null,null,null,null,null,"EEA values","PM2.5/PM10 ","£/tonne",null,null,null,"£/tonne",null,null,null,"£/tonne"]
[null,null,null,null,null,null,null,"£/tonne","Conversion Factor","IGCB","IGCB","IGCB","EEA","IGCB","IGCB","IGCB","EEA","IGCB","IGCB","IGCB","EEA"]
[null,null,"Pollutant","EEA Pollutant Name","Low central range","High central range","Central Estimate",null,null,"Low central range","High central range","Central estimate","EEA","Low central range","High central range","Central estimate","EEA","Low central range","High central range","Central estimate","EEA","MAX","MAX Used","MIN","MIN Used","MAX","MAX Used","MIN (excluding 0)","MIN Used"]
[null,null,"NOX National","Nox",611,24174,6385,2546.4368225960179,null,null,null,null,null,{"$f":"E16*$D$9","v":672.52536933371687},{"$f":"F16*$D$9","v":26608.229588008628},{"$f":"G16*$D$9","v":7027.945144346616},{"$f":"H16*$D$9","v":2802.8532972199073},{"$f":"J16*$D$9","v":0},{"$f":"K16*$D$9","v":0},0,0,{"$f":"MAX(N16:Q16)","v":26608.229588008628},{"$f":"INDEX($N$15:$Q$15,MATCH(V16,N16:Q16,0))","v":"High central range"},{"$f":"MIN(N16:Q16)","v":672.52536933371687},{"$f":"INDEX($N$15:$Q$15,MATCH(X16,N16:Q16,0))","v":"Low central range"},{"$f":"MAX(R16:U16)","v":0},{"$f":"INDEX($R$15:$U$15,MATCH(Z16,R16:U16,0))","v":"Low central range"},{"$f":"IF(R16=0,U16,IF(U16=0,R16,MIN(R16:U16)))","v":0},{"$f":"INDEX($R$15:$U$15,MATCH(AB16,R16:U16,0))","v":"Low central range"}]
[null,null,"NOX Commercial","Nox",1440,66697,17171,2546.4368225960179,null,null,null,null,null,1585.0025071040136,73413.133483553058,18900.054201029874,2802.8532972199073,{"$f":"J17*$D$9","v":0},0,0,0,{"$f":"MAX(N17:Q17)","v":73413.133483553058},"High central range",1585.0025071040136,"Low central range",{"$f":"MAX(R17:U17)","v":0},"Low central range",{"$f":"IF(R17=0,U17,IF(U17=0,R17,MIN(R17:U17)))","v":0},"Low central range"]
[null,null,"NOX Domestic","Nox",1077,48078,12448,2546.4368225960179,null,5111.3942137158674,20446.623842617202,12778.485534289668,null,1185.4497917715435,52919.271205935256,13701.466116965807,2802.8532972199073,5626.0921135670824,22505.520869695116,14065.230283917705,0,52919.271205935256,"High central range",1185.4497917715435,"Low central range",22505.520869695116,"High central range",5626.0921135670824,"Low central range"]
[null,null,"NOX Agriculture","Nox",305,8436,2393,2546.4368225960179,null,1762.080389529661,7050.4155336261065,4406.7714554547492,null,335.71233657411398,9285.4730207843459,2633.965971874934,2802.8532972199073,1939.5151632800901,7760.3654839739311,4850.5165313404032,0,9285.4730207843459,"High central range",335.71233657411398,"Low central range",7760.3654839739311,"High central range",1939.5151632800901,"Low central range"]
[null,null,"NOX Waste","Nox",663,26837,7060,2546.4368225960179,null,3789.048680753323,15158.288698520755,9474.1921835139055,null,729.76157097913961,29539.383529965566,7770.9150695516228,2802.8532972199073,4170.5914295369248,16684.670549001272,10428.207196982492,0,29539.383529965566,"High central range",729.76157097913961,"Low central range",16684.670549001272,"High central range",4170.5914295369248,"Low central range"]
[null,null,"NOX Other","Nox",295,7938,2267,2546.4368225960179,null,null,null,null,null,324.70537471922501,8737.3263204108753,2495.2782525033326,2802.8532972199073,0,0,0,0,8737.3263204108753,"High central range",324.70537471922501,"Low central range",0,"Low central range",0,"Low central range"]
[null,null,"NOX Industry (area)","Nox",573,22225,5891,2546.4368225960179,null,4582.6653980815963,18330.661592326385,11457.186989080858,null,630.69891428513881,24462.972722490766,6484.2012287151001,2802.8532972199073,5044.1223230403766,20176.489292161506,12610.882015314337,0,24462.972722490766,"High central range",630.69891428513881,"Low central range",20176.489292161506,"High central range",5044.1223230403766,"Low central range"]
[null,null,"NOX Part A Category 1","Nox",237,4963,1512,2546.4368225960179,null,null,null,null,null,260.8649959608689,5462.7551685814024,1664.2526324592143,2802.8532972199073,0,0,0,0,5462.7551685814024,"High central range",260.8649959608689,"Low central range",0,"Low central range",0,"Low central range"]
[null,null,"NOX Part A Category 2","Nox",316,9045,2547,2546.4368225960179,null,null,null,null,null,347.81999461449186,9955.7969977470857,2803.473184440224,2802.8532972199073,0,0,0,0,9955.7969977470857,"High central range",347.81999461449186,"Low central range",0,"Low central range",0,"Low central range"]
[null,null,"NOX Part A Category 3","Nox",553,21196,5630,2546.4368225960179,null,null,null,null,null,608.68499057536076,23330.356347622688,6196.9195243024978,2802.8532972199073,0,0,0,0,23330.356347622688,"High central range",608.68499057536076,"Low central range",0,"Low central range",0,"Low central range"]
[null,null,"NOX Part A Category 4","Nox",227,4435,1378,2546.4368225960179,null,null,null,null,null,249.85803410597993,4881.5875826432639,1516.7593436037018,2802.8532972199073,0,0,0,0,4881.5875826432639,"High central range",249.85803410597993,"Low central range",0,"Low central range",0,"Low central range"]
[null,null,"NOX Part A Category 5","Nox",252,5732,1707,2546.4368225960179,null,null,null,null,null,277.37543874320238,6309.1905352223657,1878.8883886295496,2802.8532972199073,0,0,0,0,6309.1905352223657,"High central range",277.37543874320238,"Low central range",0,"Low central range",0,"Low central range"]
[null,null,"NOX Part A Category 6","Nox",310,8715,2464,2546.4368225960179,null,null,null,null,null,341.21581750155849,9592.567256535749,2712.1154010446458,2802.8532972199073,0,0,0,0,9592.567256535749,"High central range",341.21581750155849,"Low central range",0,"Low central range",0,"Low central range"]
[null,null,"NOX Part A Category 7","Nox",222,4205,1320,2546.4368225960179,null,null,null,null,null,244.35455317853544,4628.4274599808177,1452.9189648453457,2802.8532972199073,0,0,0,0,4628.4274599808177,"High central range",244.35455317853544,"Low central range",0,"Low central range",0,"Low central range"]
[null,null,"NOX Part A Category 8","Nox",232,4730,1453,2546.4368225960179,null,null,null,null,null,255.36151503342441,5206.2929573624897,1599.3115575153693,2802.8532972199073,0,0,0,0,5206.2929573624897,"High central range",255.36151503342441,"Low central range",0,"Low central range",0,"Low central range"]
[null,null,"NOX Part A Category 9","Nox",247,5473,1641,2546.4368225960179,null,null,null,null,null,271.87195781575787,6024.1102231807408,1806.2424403872822,2802.8532972199073,0,0,0,0,6024.1102231807408,"High central range",271.87195781575787,"Low central range",0,"Low central range",0,"Low central range"]
[null,null,"SO2 National (SOX)","SO2",2893,37611,13026,10323.876100603595,null,null,null,null,null,3184.3140646193829,41398.284232422957,14337.66851217839,11363.45104339438,null,null,null,null,41398.284232422957,"High central range",3184.3140646193829,"Low central range"]
[null,null,"PM2.5 National","PM2.5",15888,227323,73403,null,0.64200000000000002,null,null,null,null,17487.860995047617,250213.55897389285,80794.402103441607,0,null,null,null,null,250213.55897389285,"High central range",0,"EEA"]
[null,null,"PM2.5 Industry (area)","PM2.5",16141,257605,71455,null,0.53400000000000003,null,null,null,null,17766.337129976309,283544.84086286766,78650.245934109233,0,null,null,null,null,283544.84086286766,"High central range",0,"EEA"]
[null,null,"PM2.5 Commercial","PM2.5",16674,226997,78458,null,0.97699999999999998,null,null,null,null,18353.008196841893,249854.73201742346,86358.421321087983,0,null,null,null,null,249854.73201742346,"High central range",0,"EEA"]
[null,null,"PM2.5 Domestic","PM2.5",18936,258239,89456,null,0.97699999999999998,null,null,null,null,20842.782968417778,284242.68224446761,98463.877969094887,0,null,null,null,null,284242.68224446761,"High central range",0,"EEA"]
[null,null,"PM2.5 Solvents","PM2.5",3494,343630,110070,null,0.36599999999999999,null,null,null,null,3845.8324720982109,378232.23021955014,121153.62913676305,0,null,null,null,null,378232.23021955014,"High central range",0,"EEA"]
[null,null,"PM2.5 Waste","PM2.5",15799,216443,74029,null,0.78900000000000003,null,null,null,null,17389.899034539107,238237.98447577361,81483.437915557661,0,null,null,null,null,238237.98447577361,"High central range",0,"EEA"]
[null,null,"PM2.5 Agriculture","PM2.5",7936,109571,25141,null,0.218,null,null,null,null,8735.124928039897,120604.38174020409,27672.602799376393,0,null,null,null,null,120604.38174020409,"High central range",0,"EEA"]
[null,null,"PM2.5 Other","PM2.5",19472,268508,91826,null,0.89400000000000002,null,null,null,null,21432.75612383983,295545.7313732531,101072.52792870358,0,null,null,null,null,295545.7313732531,"High central range",0,"EEA"]
[null,null,"PM2.5 Part A Category 1","PM2.5",2634,28879,10189,null,0.65900000000000003,null,null,null,null,2899.2337525777584,31787.005140733894,11214.993433946385,0,null,null,null,null,31787.005140733894,"High central range",0,"EEA"]
[null,null,"PM2.5 Part A Category 2","PM2.5",5816,74386,25684,null,0.65900000000000003,null,null,null,null,6401.6490148034327,81876.386453777188,28270.280828096864,0,null,null,null,null,81876.386453777188,"High central range",0,"EEA"]
[null,null,"PM2.5 Part A Category 3","PM2.5",18983,262747,89359,null,0.65900000000000003,null,null,null,null,20894.515689135758,289204.62064865156,98357.110439102471,0,null,null,null,null,289204.62064865156,"High central range",0,"EEA"]
[null,null,"PM2.5 Part A Category 4","PM2.5",2216,21189,7414,null,0.65900000000000003,null,null,null,null,2439.1427470433987,23322.651474324266,8160.5615192146925,0,null,null,null,null,23322.651474324266,"High central range",0,"EEA"]
[null,null,"PM2.5 Part A Category 5","PM2.5",1896,17293,6210,null,0.65900000000000003,null,null,null,null,2086.9199676869512,19034.33913565952,6835.3233118860589,0,null,null,null,null,19034.33913565952,"High central range",0,"EEA"]
[null,null,"PM2.5 Part A Category 6","PM2.5",1990,20040,7250,null,0.65900000000000003,null,null,null,null,2190.3854091229077,22057.951557197524,7980.0473447945133,0,null,null,null,null,22057.951557197524,"High central range",0,"EEA"]
[null,null,"PM2.5 Part A Category 7","PM2.5",1553,11118,4167,null,0.65900000000000003,null,null,null,null,1709.3811760642591,12237.540190265572,4586.6010049322394,0,null,null,null,null,12237.540190265572,"High central range",0,"EEA"]
[null,null,"PM2.5 Part A Category 8","PM2.5",1277,8423,3289,null,0.65900000000000003,null,null,null,null,{"$f":"E48*$D$9","v":1405.5890288693231},{"$f":"F48*$D$9","v":9271.1639703729907},{"$f":"G48*$D$9","v":3620.1897540729865},{"$f":"H48*$D$9","v":0},null,null,null,null,9271.1639703729907,{"$f":"INDEX($N$15:$Q$15,MATCH(V48,N48:Q48,0))","v":"High central range"},0,{"$f":"INDEX($N$15:$Q$15,MATCH(X48,N48:Q48,0))","v":"EEA"}]
[null,null,"PM2.5 Part A Category 9","PM2.5",1502,8749,3421,null,0.65900000000000003,null,null,null,null,1653.2456706043254,9629.9909268423726,3765.4816505575213,0,null,null,null,null,{"$f":"MAX(N49:Q49)","v":9629.9909268423726},"High central range",0,"EEA"]
[null,null,"PM10 Domestic","PM10",27636.288747489558,40111.147833197174,35297.098141540977,17842.23439778493,null,null,null,null,null,30419.157605431519,44150.187415581422,38851.381283221439,19638.879342240685,null,null,null,null,44150.187415581422,"High central range",19638.879342240685,"EEA"]
[null,null,"PM10 Agriculture","PM10",9530.7295222153916,13831.755214543287,12171.232637125557,17842.23439778493,null,null,null,null,null,10490.437630028913,15224.560203263974,13396.829336382085,19638.879342240685,null,null,null,null,19638.879342240685,"EEA",{"$f":"MIN(N51:Q51)","v":10490.437630028913},"Low central range"]
[null,null,"PM10 Waste","PM10",20489.550340520182,29737.593169228141,26168.411916758378,17842.23439778493,null,null,null,null,null,22552.769902193322,32732.055366990135,28803.471177078176,19638.879342240685,null,null,null,null,32732.055366990135,"High central range",19638.879342240685,"EEA"]
[null,null,"PM10 Industry","PM10",24776.965192049571,35960.888377406576,31645.204856526441,17842.23439778493,null,null,null,null,null,27271.911074880172,39582.012663803478,34831.756274593412,19638.879342240685,null,null,null,null,39582.012663803478,"High central range",19638.879342240685,"EEA"]
[null,null,"PM10 ESI","PM10",2382.9441274922806,3458.2005505742545,3042.546412342956,17842.23439778493,null,null,null,null,null,2622.8975113639244,3806.4281546726902,3348.9192302388246,19638.879342240685,null,null,null,null,19638.879342240685,"EEA",2622.8975113639244,"Low central range"]
[null,null,"Ammonia","NH3",1521,24467,7923,6801.2335933473842,null,null,null,null,null,1674.1588981286145,26930.733570356875,8720.8158776285418,7486.0918728164188,null,null,null,null,26930.733570356875,"High central range",1674.1588981286145,"Low central range"]
[null,null,"Arsenic","Arsenic",null,null,null,251924.04765424371,null,null,null,null,null,0,0,0,277291.83828594949,null,null,null,null,277291.83828594949,"EEA",0,"Low central range"]
[null,null,"Cadmium","Cadmium",null,null,null,21327.660852546771,null,null,null,null,null,0,0,0,23475.274945799138,null,null,null,null,23475.274945799138,"EEA",0,"Low central range"]
[null,null,"Chromium","Chromium",null,null,null,28413.024692822375,null,null,null,null,null,0,0,0,31274.107897591468,null,null,null,null,31274.107897591468,"EEA",0,"Low central range"]
[null,null,"Nickel","Nickel",null,null,null,2862.7732687982243,null,null,null,null,null,0,0,0,3151.04361688579,null,null,null,null,3151.04361688579,"EEA",0,"Low central range"]
[null,null,"1, 3 Butadiene","1, 3 Butadiene",null,null,null,372.16052494376913,null,null,null,null,null,0,0,0,409.63567019515267,null,null,null,null,409.63567019515267,"EEA",0,"Low central range"]
[null,null,"Benzene","Benzene",null,null,null,55.824078741565373,null,null,null,null,null,0,0,0,61.445350529272908,null,null,null,null,61.445350529272908,"EEA",0,"Low central range"]
[null,null,"PAH","PAH",null,null,null,916087.44601543178,null,null,null,null,null,0,0,0,1008333.9574034528,null,null,null,null,1008333.9574034528,"EEA",0,"Low central range"]
[null,null,"Formaldehyde","Formaldehyde",null,null,null,157.45252978390235,null,null,null,null,null,0,0,0,173.30739892871847,null,null,null,null,173.30739892871847,"EEA",0,"Low central range"]
[null,null,"Dioxins/furans","Dioxins/furans",null,null,null,19323.719564388011,null,null,null,null,null,0,0,0,21269.544413979082,null,null,null,null,21269.544413979082,"EEA",0,"Low central range"]
[null,null,"VOC National (VOCs)","NMVOC (VOC)",55,205,102,1296.1708391192633,null,null,null,null,null,60.53829020188941,225.64271802522416,112.27101091986763,1426.6902983605178,null,null,null,null,{"$f":"MAX(N65:Q65)","v":1426.6902983605178},"EEA",60.53829020188941,"Low central range"]
[null,null,"Insert New Pollutant Here","Insert New Pollutant Here",null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,"Low central range",0,"Low central range"]
[null,null,"Insert New Pollutant Here","Insert New Pollutant Here",null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,"Low central range",0,"Low central range"]
[null,null,"Insert New Pollutant Here","Insert New Pollutant Here",null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,"Low central range",0,"Low central range"]
[null,null,"Insert New Pollutant Here","Insert New Pollutant Here",null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,"Low central range",0,"Low central range"]
[null,null,"Insert New Pollutant Here","Insert New Pollutant Here",null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,"Low central range",0,"Low central range"]

{"sheet":"Emissions factors","index":30,"n_rows":10,"n_cols":96,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Emissions factors"]
[]
[null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,"Electricity","kgCO2e/kWh",null,0.48626023247827477,0.46871304877467718,0.51511306663425727,0.47867644459101738,0.42029890325079816,0.44390585632894358,0.36936136635380629,0.3159104566950604,0.30544614356681754,0.28697755159271593,0.25568772595637079,0.22517630754618495,0.20737792838466707,0.1765730983201991,0.18542064694938884,0.17377589215652559,0.1544764034636712,0.15276307065951439,0.12815129219625107,0.1120331592107717,0.10802507084813125,0.10194139820924175,9.620706622863745E-2,8.2736559935985388E-2,8.1755185538606862E-2,6.7952189962213777E-2,6.6607530938235973E-2,5.8141022185516242E-2,5.207034002329318E-2,5.2796274003313541E-2,4.9289990108130913E-2,4.3833960401233642E-2,4.3462694098239579E-2,3.863846241088726E-2,3.415681126973371E-2,3.467051835919021E-2,3.1567712751300353E-2,2.9223487536851132E-2,2.9550641317363954E-2,2.6753935443064508E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2,2.651347691022761E-2]
[null,null,"Natural Gas","kgCO2e/kWh",null,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445,0.18445]
[null,null,"Coal","kgCO2e/kWh",null,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001,0.32850000000000001]
[null,null,"Road - Petrol","kgCO2e/litre",null,2.2299199768831395,2.2111007756537502,2.210582655733675,2.2009017860009048,2.1890887342243337,2.1890887342243337,2.1890887342243337,2.1595005987432501,2.1299124632621669,2.1003243277810837,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001,2.0707361923000001]
[null,null,"Road - Diesel","kgCO2e/litre",null,2.5617129175583555,2.5665344417062501,2.6087021457169537,2.5973386501148656,2.6013091383329261,2.6014175797454899,2.6015089173819628,2.5561288764705132,2.5107488355590641,2.4653687946476155,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664,2.4199887537361664]
[null,null,"Gas Oil","kgCO2e/litre",null,2.9257703749999999,2.9257703749999999,2.9257703749999999,2.8518362828182298,2.8559245042628429,2.8560361611886367,2.856130207175835,2.809404553749201,2.7626789003225665,2.7159532468959324,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988,2.6692275934692988]

{"sheet":"Discount and deflators","index":31,"n_rows":46,"n_cols":105,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Discount rates"]
[]
[null,null,null,"Min year","max year","Rate",null,"Uplift Rate"]
[null,null,null,0,30,3.5000000000000003E-2,null,0.02,"<Calculation sheets all point at this value - change here to update across all sheets"]
[null,null,null,30,75,0.03]
[null,null,null,75,1000000,2.5000000000000001E-2]
[]
[null,null,null,null,null,{"$f":"'Data Input - General'!F22","v":2023},{"$f":"F9+1","v":2024},{"$f":"G9+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BS9+1","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122]
[null,"Year",null,null,null,0,{"$f":"F10+1","v":1},{"$f":"G10+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BS10+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Discount rate",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"SUMPRODUCT((P$10>=$D$5:$D$7)*(P$10<$E$5:$E$7),$F$5:$F$7)","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"SUMPRODUCT((AV$10>=$D$5:$D$7)*(AV$10<$E$5:$E$7),$F$5:$F$7)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"SUMPRODUCT((CB$10>=$D$5:$D$7)*(CB$10<$E$5:$E$7),$F$5:$F$7)","v":0.03},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Discount factor",null,null,null,1,{"$f":"F12/(1+G11)","v":0.96618357487922713},{"$f":"G12/(1+H11)","v":0.93351070036640305},0.90194270566802237,{"$f":"I12/(1+J11)","v":0.87144222769857238},0.84197316685852408,0.81350064430775282,0.78599096068381924,0.75941155621625056,0.73373097218961414,0.70891881370977217,0.68494571372924851,0.66178329828912907,0.63940415293635666,0.61778179027667313,{"$f":"T12/(1+U11)","v":0.59689061862480497},0.57670591171478747,0.55720377943457733,0.53836113955031628,0.520155690386779,0.50256588443167061,0.48557090283253201,0.46915063075606961,0.45328563358074364,0.43795713389443836,0.42314698926998878,0.40883767079225974,0.39501224231136212,0.38165434039745133,0.36874815497338298,0.35800791744988636,0.34758050237853044,0.33745679842575771,0.32762795963665797,0.31808539770549316,0.30882077447135259,0.29982599463238113,0.29109319867221467,0.2826147559924414,0.27438325824508875,0.26639151285930945,0.25863253675661113,0.25109955024913699,0.24378597111566697,0.23668540885016209,0.22979165907782728,0.22309869813381289,{"$f":"AZ12/(1+BA11)","v":0.21660067779981834},0.21029192019399839,0.20416691280970717,0.19822030369874483,0.19244689679489788,0.18684164737368725,0.18139965764435656,0.17611617247024908,0.17098657521383406,0.1660063837027515,0.16117124631335097,0.15647693816830191,0.1519193574449533,0.1474945217912168,0.14319856484584156,0.13902773286004036,0.13497838141751492,0.13104697225001449,0.12723007014564514,0.12352433994722828,0.11992654363808571,0.11643353751270456,0.11304226942981026,0.10974977614544684,0.10655318072373479,0.10344969002304348,0.10043659225538201,9.7511254616875737E-2,9.5132931333537313E-2,9.2812615935158368E-2,9.0548893595276458E-2,8.834038399539168E-2,{"$f":"CF12/(1+CG11)","v":8.6185740483308959E-2},8.4083649252008744E-2,8.2032828538545127E-2,8.0032027842483061E-2,7.8080027163398111E-2,7.6175636256973767E-2,7.4317693909242699E-2,7.2505067228529466E-2,7.0736650954662902E-2,6.9011366785036984E-2,6.7328162717109258E-2,6.5686012406935862E-2,6.4083914543352063E-2,6.252089223741665E-2,6.0995992426747955E-2,5.9508285294388251E-2,5.8056863701842203E-2,5.6640842635943614E-2,5.5259358669213283E-2,5.3911569433378818E-2,5.2596653105735434E-2]
[]
[]
[null,"Deflators"]
[]
[null,"Calendar year",null,null,null,"2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043"]
[null,"per cent change on previous year",null,null,null,{"$f":"Assumptions!AF7","v":1.7406813166465001},{"$f":"Assumptions!AG7","v":1.9845662960375279},{"$f":"Assumptions!AH7","v":1.8401461840722533},{"$f":"Assumptions!AI7","v":1.9235700732042886},{"$f":"Assumptions!AJ7","v":1.9528616005447788},{"$f":"Assumptions!AK7","v":1.9858563124394948},{"$f":"Assumptions!AL7","v":2.01638223463139},{"$f":"Assumptions!AM7","v":2.0475253542490002},{"$f":"Assumptions!AN7","v":2.0786684738666001},{"$f":"Assumptions!AO7","v":2.1098115934842001},{"$f":"Assumptions!AP7","v":2.1409547131018098},{"$f":"Assumptions!AQ7","v":2.1720978327194098},{"$f":"Assumptions!AR7","v":2.2032409523370098},{"$f":"Assumptions!AS7","v":2.23438407195462},{"$f":"Assumptions!AT7","v":2.2655271915722199},{"$f":"Assumptions!AU7","v":2.2966703111898199},{"$f":"Assumptions!AV7","v":2.3278134308074199},{"$f":"Assumptions!AW7","v":2.3589565504250301},{"$f":"Assumptions!AX7","v":2.39009967004263},{"$f":"Assumptions!AY7","v":2.42124278966023},{"$f":"Assumptions!AZ7","v":2.4523859092778402},{"$f":"Assumptions!BA7","v":2.4835290288954401},{"$f":"Assumptions!BB7","v":2.5146721485130401},{"$f":"Assumptions!BC7","v":2.5458152681306498},{"$f":"Assumptions!BD7","v":2.5769583877482498},{"$f":"Assumptions!BE7","v":2.6081015073658498}]
[]
[null,"Base year",null,null,"Target year",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,2018,null,null,null,1,{"$f":"F21*(1+G$18/100)","v":1.0198456629603754},1.038612314010767,1.0585907496596927,1.0792635619167159,1.1006961854888984,1.1228904278303617,1.1458818940406235,1.1697009797197913,1.1943794665990177,1.2199505900814895,1.2464491104088973,1.2739113876594665,1.3023754607961457,1.3318811309968466,1.3624700495127904,1.3941858103160776,1.427074047813625,1.4611825399216825,1.4965613168133103,1.5332627756705426,1.5713418017935685,1.6108558964412143,1.6518653118003976,1.6944331935071417,1.7386257311683089]
[null,2019,null,null,null,{"$f":"G22/(1+G$18/100)","v":0.98054052325646213},1,1.0184014618407224,1.0379911275857656,1.0582616577334498,1.0792772136656765,1.1010395676644558,1.1235836319726991,{"$f":"M22*(1+N$18/100)","v":1.1469392107080409},1.1711374671457755,1.196210989945534,1.2221938629328923,1.2491217386379796,1.2770319158054293,1.3059634211030571,1.33595709527053,1.367055683964062,1.3993039335688899,1.4327486922680135,1.4674390166735041,1.5034262843456503,1.5407643125454185,1.5795094835872265,1.6197208771819618,1.661460410184612,1.7047929841869238]
[null,2020,null,null,null,{"$f":"G23/(1+G$18/100)","v":0.96282316944456459},{"$f":"H23/(1+H$18/100)","v":0.9819310335558018},1,{"$f":"H23*(1+I$18/100)","v":1.0192357007320429},{"$f":"I23*(1+J$18/100)","v":1.0391399633506824},{"$f":"J23*(1+K$18/100)","v":1.0597757899079634},{"$f":"K23*(1+L$18/100)","v":1.081144920662592},{"$f":"L23*(1+M$18/100)","v":1.1032816370293337},{"$f":"M23*(1+N$18/100)","v":1.1262152045962217},1.1499762235503745,1.1745966937080266,1.2001100830352525,1.2265513998578108,1.2539572689705702,1.282366011869795,1.3118177313451977,1.3423544006831645,1.3740199577479988,1.4068604042244535,1.4409239103223228,1.4762609252624825,1.5129242938836167,1.5509693797299957,1.5904541950031932,1.6314395377846218,1.6739891369613451]
[null,2021,null,null,null,{"$f":"G24/(1+G$18/100)","v":0.94465212389346109},{"$f":"H24/(1+H$18/100)","v":0.96339937155905353},{"$f":"I24/(1+I$18/100)","v":0.98112732833217342},1,{"$f":"I24*(1+J$18/100)","v":1.0195286160054478},{"$f":"J24*(1+K$18/100)","v":1.0397749893835191},{"$f":"K24*(1+L$18/100)","v":1.0607408275495886},{"$f":"L24*(1+M$18/100)","v":1.0824597649365371},{"$f":"M24*(1+N$18/100)","v":1.1049605148125634},1.1282730998575017,1.1524289159655607,1.1774607994728805,1.2034030980045818,1.2302917451478046,1.2581643391697965,1.2870602260134869,1.3170205868172091,1.34808853022038,1.3803091897330597,1.4137298264644889,1.448399937523962,1.4843713704268731,1.5216984438594989,1.5604380751781806,1.6006499150421021,1.6423964896039653]
[null,2022,null,null,null,{"$f":"G25/(1+G$18/100)","v":0.92655773370505723},{"$f":"H25/(1+H$18/100)","v":0.944945886201497},{"$f":"I25/(1+I$18/100)","v":0.96233427186798148},{"$f":"J25/(1+J$18/100)","v":0.98084544592582246},1,{"$f":"J25*(1+K$18/100)","v":1.019858563124395},1.0404228100096022,1.0617257308359387,1.0837954888817551,1.1066615317558413,1.1303546539780527,1.1549070629191529,1.1803524482908203,1.2067260553883568,1.2340647623009668,1.2624071613175885,1.2917936447702139,1.3222664955714951,1.3538699827192335,1.3866504620571971,1.4206564825996237,1.4559388987458703,1.4925509887320003,1.5305485796877745,1.5699901796906004,1.6109371172326068]
[null,2023,null,null,null,{"$f":"G26/(1+G$18/100)","v":0.90851591309533597},{"$f":"H26/(1+H$18/100)","v":0.92654601370076373},{"$f":"I26/(1+I$18/100)","v":0.94359581481555177},{"$f":"J26/(1+J$18/100)","v":0.96174654152135197},{"$f":"K26/(1+K$18/100)","v":0.98052812042528992},1,{"$f":"K26*(1+L$18/100)","v":1.0201638223463139},{"$f":"L26*(1+M$18/100)","v":1.0410519352637302},{"$f":"M26*(1+N$18/100)","v":1.0626919536386354},1.0851127516795271,1.1083445242790786,1.1324188516700087,1.1573687675619868,1.1832288309581693,1.2100352018620488,1.2378257210981605,1.2666399944838722,1.2965194816040528,1.3275075894559096,1.3596497712478031,1.3929936306534125,1.4275890318413544,1.463488215620296,1.5007459220608501,1.539419519978187,1.5795691436834223]
[null,2024,null,null,null,{"$f":"G27/(1+G$18/100)","v":0.89055884280017461},0.9082325734407688,0.92494538048344022,0.94273735301590522,0.96114770877694511,0.9802347212235597,1,{"$f":"L27*(1+M$18/100)","v":1.0204752535424899},1.0416875509214878,1.0636651956387111,1.0864377857763616,1.1100362773750547,1.1344930512239793,1.1598419832579598,1.1861185187679395,1.2133597506440073,1.2416045018835098,1.2708934126110631,1.3012690318724736,1.3327759144807674,1.3654607232097424,1.399372336648822,1.4345619630525261,1.4710832605387121,1.508992464011925,1.5483485192118571]
[null,2025,null,null,null,0.87269028789152692,0.89000940521381511,0.90638687932174122,0.92382186607982453,0.94186282855993364,0.96056687099541238,{"$f":"M28/(1+M$18/100)","v":0.97993557073391846},1,1.020786684738666,1.0423233605580253,1.0646390316716534,1.0877640330048783,1.1117300956448346,1.1365704158250487,1.1623197276469306,1.1890143797529,1.2166924161790196,1.2453936616289993,1.2751598114263258,1.3060345264171307,1.338063533113288,1.3712947293832203,1.4057782960170475,1.4415668145131164,1.4787153914547075,1.5172817898688886]
[null,2026,null,null,null,0.85491934890877475,0.87188579016552181,0.88792976326272077,0.90500971445991618,0.92268330165480383,0.94100646624454098,0.95998075345662848,0.97963660277956344,1,1.021098115934842,1.0429593641733428,1.0656134619186961,1.0890914941053049,1.1134259809786065,1.1386509493357067,1.164802007637181,1.1919164252132737,1.2200332158014342,1.2491932256667146,1.279439226572094,1.3108160138823213,1.3433705101024989,1.377151874171384,1.4122116168493863,1.4486037225625419,1.4863847780864534]
[null,2027,null,null,null,0.83725484903678793,0.85387072658271201,0.86958319617483371,0.88631023829806621,0.90361865060348601,0.92156321861687596,0.94014545563796381,0.95939517220897086,{"$f":"O30/(1+O$18/100)","v":0.9793378171934769},1,1.0214095471310181,1.0435955617674399,1.0665884865610717,1.0904201698180942,1.1151239352677111,1.1407346556219764,1.1672888301454194,1.1948246664665145,1.2233821668773186,1.2530032193828247,1.2837316937777667,1.3156135430458686,1.3486969103949087,1.3830322422605485,1.4186724076327444,1.4556728240807975]
[null,2028,null,null,null,0.81970532915861971,0.83597292484792529,0.85135604872439152,0.86773247889406846,0.88467809326984603,0.90224652902981473,0.92043926775375018,0.93928549513147197,0.95881012659837161,0.97903921380884462,1,1.0217209783271941,1.0442319533403173,1.0675641057800138,1.091750060883925,1.116823960404643,1.1428215385534175,1.1697802020967916,1.1977391148473309,1.2267392868045122,1.2568236682176814,1.2880372488598961,1.3204271628194495,1.3540427991350514,1.3889359186210632,1.4251607772509649]
[null,2029,null,null,null,0.80227904344361889,0.81820080293997333,0.83325689379332168,0.84928517403524173,0.86587053807809577,0.88306548281607355,0.90087145833173876,0.91931702985027375,0.93842658312465821,0.95822561597175993,{"$f":"Q32/(1+Q$18/100)","v":0.9787407924590561},1,1.0220324095233702,1.0448685388919743,1.0685403197567553,1.0930811680437016,1.1185260582830494,1.1449116020031285,1.172276130424885,1.2006597817077054,1.2301045930126711,1.2606545976659169,1.2923559277223708,1.3252569222489183,1.3594082416660263,1.3948629885081736]
[null,2030,null,null,null,0.78498395546748434,0.80056248247699435,0.81529400244940875,0.83097675388915504,0.84720457982530983,0.86402884545304737,0.88145096959485325,0.8994989016825814,0.91819650177463352,0.93756871802004116,0.9576416396770594,0.97844255297770344,1,1.0223438407195462,1.0455053184224115,1.0695171286725296,1.0944134920385544,1.1202302307977334,1.1470048498477479,1.1747766220717395,1.2035866784169169,1.2334781029633195,1.2644960332765451,1.2966877663566059,1.3301028705146378,1.3647933035300466]
[null,2031,null,null,null,0.76782773485972866,0.78306578529738335,0.79747534046430846,0.81281533745466394,0.82868849606315453,0.84514505887268465,0.86218641369665838,0.87983989911798755,0.89812885372145279,0.91707768040169479,0.93671189822305956,0.95705819706318751,{"$f":"S34/(1+S$18/100)","v":0.97814449519858193},1,1.0226552719157223,1.0461422919316283,1.0704945327085693,1.09574703360984,1.1219364798446507,1.1491012859674572,1.1772816839878535,1.2065198163615609,1.2368598341498958,1.2683480006530592,1.3010328008417253,1.3349650569318026]
[null,2032,null,null,null,0.75081775447299115,0.76571823057292798,0.77980856537356125,0.79480872956537085,0.81033024404283072,0.82642223834576167,0.84308606954280862,0.86034847057483888,0.87823226299807144,0.89676130910052343,0.91596056261298453,0.93585612214206571,0.95647528748005284,0.97784661895568925,1,1.0229667031118983,1.0467794594196249,1.071472532046108,1.0970817934991395,1.1236448073209124,1.1512009142459825,1.179791323132191,1.2094592069455699,1.2402498040978021,1.2722105254535316,1.3053910673447522]
[null,2033,null,null,null,0.73396108806765525,0.74852703244747631,0.76230102407180778,0.77696441843858299,0.7921374582161661,0.80786816993334964,0.82415788019112746,0.84103272174708177,0.85851500378894052,0.87662805287068091,0.89539626248498838,0.91484514529667538,0.93500138818831879,0.95589291027855317,{"$f":"U36/(1+U$18/100)","v":0.97754892408322491},1,1.0232781343080741,1.0474168208864016,1.0724511268663786,1.0984177724482607,1.1253552151247852,1.153303738570598,1.1823055464721925,1.2124048615902372,1.2436480303644544,1.2760836333907155]
[null,2034,null,null,null,0.71726450850427803,0.73149909819349324,0.74495975093542366,0.7592895737618347,0.77411744828476969,0.78949030849722845,0.80540945082190307,0.82190041353299914,0.83898499831568873,0.8566860010777464,0.87502726039430379,0.89403370855303244,0.91373142534757024,0.93414769477598025,0.95531106481057515,0.97725141041559105,1,1.0235895655042504,1.0480543763319583,1.0734303173506143,1.0997549711992372,1.1270677051556908,1.155409762832126,1.1848243609837783,1.2153567917342345,1.2470545305393284]
[null,2035,null,null,null,0.70073448643542213,0.7146410268779313,0.7277914664638403,0.74179104530807338,0.75627719778817448,0.77129577625999157,0.78684804726896029,0.8029589605362053,0.81964981530695835,0.83694288213627643,0.85486145021734317,0.87342987725026777,0.89267364199579258,0.91261939966708383,0.93329504032210486,0.95472975042898978,{"$f":"W38/(1+W$18/100)","v":0.97695407778738985},1,1.0239009967004262,1.0486921257562944,1.074410103680048,1.1010933904943274,1.1287822793142062,1.1575189909249404,1.1873477736513596,1.2183150088336356]
[null,2036,null,null,null,0.68437718948763171,0.69795910852797216,0.71080257642993427,0.72447536206970553,0.73862336322097255,0.75329136190464918,0.76848059510110733,0.78421543012828598,0.80051666904155994,0.81740606253277237,0.83490635615374764,0.85304133902099977,0.87183589514267446,0.89131605751732534,0.91150906516322994,0.93244342324663776,{"$f":"W39/(1+W$18/100)","v":0.95414896648765335},0.97665692603342669,1,1.0242124278966023,1.049330069159411,1.0753904860359136,1.1024330310760178,1.1304989395020666,1.1596314267469701,1.1898757914678459]
[null,2037,null,null,null,0.668198481923441,0.68145932378632812,0.69399917152898671,0.70734873190080405,0.72116227366803531,0.73548352020260421,0.75031367924261105,0.76567654206150193,0.78159241895312626,0.79808254642199294,0.81516913231405752,0.83287540337004884,0.85122565533903982,0.87024530579832671,0.88996094983456864,0.91040041875060218,0.93159284197240566,0.9535687123414045,{"$f":"Y40/(1+Y$18/100)","v":0.97635995498870609},1,1.0245238590927783,1.0499682065413072,1.0763714645994433,1.1037738936870174,1.1322176876221604,1.1617470741996967]
[null,2038,null,null,null,0.65220392477256173,0.66514734404503195,0.67738702751493451,0.69041704165597995,0.70389993094609682,0.71787837215804717,0.73235354412050302,0.74734866861911142,0.76288356978355865,0.77897897578363828,0.79565656287975028,0.81293900183795109,0.83085000684396459,0.84941438705871997,0.86865810096666185,0.88860831367730853,0.90929345735036016,0.93074329492511276,0.95298898734606174,0.97606316448843433,1,{"$f":"Z41*(1+AA$18/100)","v":1.0248352902889544},{"$f":"AA41*(1+AB$18/100)","v":1.0506065379019836},{"$f":"AB41*(1+AC$18/100)","v":1.0773530395518711},{"$f":"AC41*(1+AD$18/100)","v":1.1051159790702638},{"$f":"AD41*(1+AE$18/100)","v":1.1339385255785364}]
[null,2039,null,null,null,0.63639877642061993,0.64902853204585886,0.66097160581184089,0.67368585781361534,0.68684201023915814,0.70048170565597889,0.71460609432566902,0.72923783528999553,0.74439627227167593,0.76010163112552798,0.77637506282147373,0.79323868873479297,0.81071564837477905,0.82883014969090874,0.84760752210410506,0.86707427241968182,0.88725814378814283,0.90818817789021289,0.92989478053333297,0.95240979085842303,0.97576655436801751,1,{"$f":"AA42*(1+AB$18/100)","v":1.0251467214851304},{"$f":"AB42*(1+AC$18/100)","v":1.0512450632414396},{"$f":"AC42*(1+AD$18/100)","v":1.0783352110744293},{"$f":"AD42*(1+AE$18/100)","v":1.1064592879689183}]
[null,2040,null,null,null,{"$f":"G43/(1+G$18/100)","v":0.62078799364316262},0.63310794293485251,0.64475805458782653,0.65716042757045212,0.66999386121445137,0.68329897660033567,0.69707689577392296,0.71134972195350588,0.72613632436269104,0.74145643271859518,0.75733067916048047,0.77378064242904443,0.7908288944242976,0.80849904927772898,0.82681581508271884,0.84580504843594584,0.86549381195188491,0.88591043492244725,0.90708457730440184,0.92904729722850465,0.95183112223626309,0.97547012446306192,1,{"$f":"AB43*(1+AC$18/100)","v":1.0254581526813065},{"$f":"AC43*(1+AD$18/100)","v":1.0518837825596756},{"$f":"AD43*(1+AE$18/100)","v":1.0793179793483516}]
[null,2041,null,null,null,0.60537623307198185,0.6173903257577501,0.62875121027801251,0.64084568039383016,0.65336050960499115,0.66633531052796879,0.67977117735253068,0.6936896645597006,0.70810917292337405,0.72304894234823647,0.7385290927574738,0.75457066717526122,0.77119567712878923,0.7884271505021575,0.80628918198252197,0.82480698624744986,0.8440069540515559,0.86391671138019799,0.88456518184833921,0.90598265253368704,0.92820084344492471,0.95125298083833165,{"$f":"AC44/(1+AC$18/100)","v":0.97517387460937333},1,{"$f":"AC44*(1+AD$18/100)","v":1.0257695838774825},{"$f":"AD44*(1+AE$18/100)","v":1.0525226958566916}]
[null,2042,null,null,null,0.59016785308023711,0.60188012538251578,0.6129555995424314,0.6247462300172596,0.63694665924411775,0.64959550468358962,0.66269383303699358,0.67626265728947055,0.69031991594707931,0.7048843655658612,0.71997562061236131,0.73561419546379059,0.75182154866945328,0.76862012960244608,0.78603342763848716,0.80408602400708806,0.82280364646917037,0.84221322698469092,0.8623429625439073,0.88322237934664405,0.90488240052532953,0.92735541761974194,0.95067536602435243,0.97487780464295726,1,{"$f":"AD45*(1+AE$18/100)","v":1.0260810150736586}]
[null,2043,null,null,null,0.57516691607228598,0.58658148483461503,0.59737544164427347,0.60886637686441469,0.62075669453682814,0.63308403054017859,0.64584942446227911,0.65907335517841548,0.67277330523216405,0.68696755442381907,0.70167521865773608,0.71691629087492992,0.73271168418946198,0.74908327735434177,0.76605396269032477,0.7836476966191267,0.80188955295123965,0.82080577908775698,0.84042385530542429,0.86077255730459135,0.88188202221085965,0.90378381823307641,0.92651101819295134,0.95009827715502015,{"$f":"AE46/(1+AE$18/100)","v":0.97458191440001807},1]

{"sheet":"Assumptions","index":32,"n_rows":80,"n_cols":99,"rows_kept":80,"cut":false,"hidden":false,"merged":[[57,2,57,5]]}
[]
[null,"Assumptions"]
[]
[null,"HMT GDP Deflators (for price base conversion)"]
[]
[null,"Calendar year",null,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,"per cent change on previous year","%",8.0305313631470803,6.5888018087546278,3.0590582832356956,2.6837679290309677,1.2765369678552994,2.4561904308799973,4.0829151562243613,0.71754040533225716,1.0744749808419483,0.79980950655770666,2.1092356230969522,0.81738145556065533,2.1788587212068706,2.4053358831528704,2.4711373259191691,2.5446806052298401,2.9400429444475016,2.5388975472995958,2.8649304995372327,1.6048330131686175,1.5303907800513035,1.9207906757689659,1.5587724975016888,1.8652739876553903,1.7150068246842212,0.43561861680696568,2.057746369759732,2.2053004992289584,1.7406813166465001,1.9845662960375279,1.8401461840722533,1.9235700732042886,1.9528616005447788,1.9858563124394948,2.01638223463139,2.0475253542490002,2.0786684738666001,2.1098115934842001,2.1409547131018098,2.1720978327194098,2.2032409523370098,2.23438407195462,2.2655271915722199,2.2966703111898199,2.3278134308074199,2.3589565504250301,2.39009967004263,2.42124278966023,2.4523859092778402,2.4835290288954401,2.5146721485130401,2.5458152681306498,2.5769583877482498,2.6081015073658498]
[]
[]
[null,"Exchange rates"]
[]
[null,"Year",null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"£1 buys X US dollars",null,1.8189,1.843,2.0022000000000002,1.8528,1.5665,1.546,1.603,1.5851,1.5644,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999,1.6476999999999999]
[null,"£1 buys X Euros",null,1.4629000000000001,1.4670000000000001,1.4619,1.2587999999999999,1.1233,1.1664000000000001,1.1527000000000001,1.2337,1.1776,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001,1.2411000000000001]
[]
[]
[null,"Global Warming Potentials"]
[]
[null,"Greenhouse Gas",null,"Emissions Intensity"]
[null,"CO2","tCO2e/tonne",1]
[null,"CO","tCO2e/tonne",1.9]
[null,"CH4","tCO2e/tonne",25]
[null,"N2O","tCO2e/tonne",298]
[null,"NOx","tCO2e/tonne",5]
[null,"SF6","tCO2e/tonne",22800]
[null,"HFC-152a","tCO2e/tonne",124]
[null,"HFC-134a","tCO2e/tonne",1430]
[null,"HFC-23","tCO2e/tonne",14800]
[null,"HFC-32","tCO2e/tonne",675]
[null,"HFC-125","tCO2e/tonne",3500]
[null,"HFC-143a","tCO2e/tonne",4470]
[null,"HFC-227ea","tCO2e/tonne",3220]
[null,"HFC-43-10mee","tCO2e/tonne",1640]
[null,"HFC-134","tCO2e/tonne",1100]
[null,"CF4","tCO2e/tonne",7390]
[null,"C2F6","tCO2e/tonne",12200]
[null,"C3F8","tCO2e/tonne",8830]
[null,"C4F8","tCO2e/tonne",10300]
[null,"C4F10","tCO2e/tonne",8860]
[null,"HFC-245fa","tCO2e/tonne",1030]
[null,"HFC-365mfc","tCO2e/tonne",794]
[null,"HFC-41","tCO2e/tonne",92]
[null,"HFC-143","tCO2e/tonne",353]
[null,"HFC-152","tCO2e/tonne",53]
[null,"HFC-161","tCO2e/tonne",12]
[null,"HFC-236ea","tCO2e/tonne",1370]
[null,"HFC-236fa","tCO2e/tonne",9810]
[null,"HFC-245ca","tCO2e/tonne",693]
[null,"HFC-236cb","tCO2e/tonne",1340]
[null,"NF3","tCO2e/tonne",17200]
[null,"C5F12","tCO2e/tonne",9160]
[null,"C6F14","tCO2e/tonne",9300]
[null,"C10F18","tCO2e/tonne",7500]
[]
[]
[null,"Emissions Factors"]
[]
[null,null,"All GHG emissions (kgCO2e per unit)"]
[null,"Fuel","Tonnes","kWh (gross CV)","Litres*","Therms"]
[null,"Gaseous fuels:"]
[null,"  LPG",2937.32,0.21448,1.5190600000000001,6.2858211324748634]
[null,"  Natural Gas",2746.63,0.18396000000000001,2.0465200000000001,5.3913635561827489]
[null,"  Other Petroleum gases",2589.6,0.18404000000000001,0.94857000000000002,5.3937081369856115]
[null,"Liquid fuels:"]
[null,"  Aviation spirit",3213.91,0.24413000000000001,2.28586,7.1547813925358472]
[null,"  Aviation turbine fuel",3181.15,0.24768000000000001,2.5388299999999999,7.2588221656628793]
[null,"  Burning Oil",3165.26,0.24665000000000001,2.53627,7.2286356878260216]
[null,"  Fuel Oil",3228.84,0.26830999999999999,3.1779899999999999,7.863430940201094]
[null,"  Lubricants",3182,0.26441999999999999,null,7.749425698661895]
[null,"  Naptha",3142.87,0.23637,null,6.9273570546581658]
[null,"  Refinery miscellaneous",2944.82,0.24615000000000001,null,7.2139820578081295]
[null,"Solid fuels:"]
[null,"  Anthracite",3503.5298917622567,0.36771742304210275,null,10.776790136783145]
[null,"  Coke",3329.0465481760334,0.40216669709509129,null,11.786403969498052]
[null,"  Coking coal",3064.56,0.34659000000000001,null,10.157603255802233]
[null,"  Domestic steam coal",2881.65,0.34472999999999998,null,10.103091752135676]
[null,"  Domestic smokeless solid fuel",3159.734678238618,0.38171291414963171,null,11.186959633999992]
[null,"  Industrial steam coal",2452.29,0.32482,null,9.5195842048232251]
[null,"  Petroleum Coke",3396.5,0.34193000000000001,null,10.021031424035481]
[null,"*cubic metres for natural gas"]

{"sheet":"Data Guide","index":33,"n_rows":15,"n_cols":11,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Data Guide"]
[]
[null,null,"#","Data Name","Input sheet","Source","Latest version published","Date last updated","Brief description of use","Contact/publically available (Link)","Relevent table where applicable"]
[null,null,1,"HMT GDP Deflators","Assumptions; Discount and deflators","HMT","2019-03-01","2019-10-01","For use by user to change price base","https://www.gov.uk/government/statistics/gdp-deflators-at-market-prices-and-money-gdp-march-2019-spring-statement","n/a"]
[null,null,2,"Exchange rates","Assumptions","BEIS","2019-03-01","2015-01-01","For use by user to change currency","https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/483282/Data_tables_1-20_supporting_the_toolkit_and_the_guidance.xlsx","Table 20"]
[null,null,3,"Global Warming Potentials","Assumptions","IPCC",2007,"2015-01-01","For use by user to calculate tCO2e from tonnes of relevant GHG","http://www.ipcc.ch/pdf/assessment-report/ar4/syr/ar4_syr_full_report.pdf"]
[null,null,4,"Emissions factors","Assumptions; Emissions factors","BEIS","2019-03-01","2019-10-01","For use by user to calculate GHG emissions associated with energy","https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/483282/Data_tables_1-20_supporting_the_toolkit_and_the_guidance.xlsx","Table 1, 2a, 2b"]
[null,null,5,"NWEBS water quality values","Water values","EA","2013-05-01","2015-01-01","Used to provide a rough estimate of the benefits of improving the water environment in a particular catchment.","http://www.ecrr.org/LinkClick.aspx?fileticket=YptJfk/36pI%3D","n/a"]
[null,null,6,"Energy Prices","Energy Prices","BEIS","2019-03-01","2019-10-01","Combined with energy consumed to calculate impact value","https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/483282/Data_tables_1-20_supporting_the_toolkit_and_the_guidance.xlsx","Tables 9-13"]
[null,null,7,"IGCB Damage costs","Damage costs","Defra","2020-05-01","2020-07-01","Combined with volumes of air pollutant emissions to calculate impact value","https://www.gov.uk/government/publications/assess-the-impact-of-air-quality","n/a"]
[null,null,8,"EEA Damage costs","Damage costs","EEA",2014,"2015-01-01","Combined with volumes of air pollutant emissions to calculate impact value (sensitivity analysis only)","http://www.eea.europa.eu/publications/costs-of-air-pollution-2008-2012","n/a"]
[null,null,9,"Air quality regional adjustment","Damage costs","Eunomia","2011-04-01","2015-01-01","Combined with volumes of air pollutant emissions to calculate impact value (sensitivity analysis only)","Unpublished","n/a"]
[null,null,10,"Carbon prices","Carbon prices","BEIS","2019-03-01","2019-10-01","Combined with volume of GHG emissions to calculate impact value","https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/483282/Data_tables_1-20_supporting_the_toolkit_and_the_guidance.xlsx","Table 3"]
[null,null,11,"Discount rates","Discount and deflators","HMT","2011-07-01","2015-01-01","Used to discount impacts over lifetime of appraisal.","https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/220541/green_book_complete.pdf","n/a"]

{"sheet":"Lists","index":34,"n_rows":104,"n_cols":12,"rows_kept":104,"cut":false,"hidden":false,"merged":[[3,10,3,11]]}
[]
[null,null,null,null,null,null,null,null,"For lookup array #10"]
[null,null,null,null,null,null,null,null,{"$f":"COUNTIF(J:J,\"Insert New Pollutant Here\")","v":5}]
[null,null,null,null,null,null,null,null,null,null,"For Copy Macro"]
["LookupArray1","LookupArray2","LookupArray3","LookupArray4","LookupArray5","LookupArray6","LookupArray7","LookupArray8","LookupArray9","LookupArray10","Option Name","Worksheet Name"]
["Replace existing","Yes","Large negative","English Midlands","Bad","Improved","Technical","Adur and Ouse",{"$f":"YEAR(TODAY())","v":2024},{"$f":"'Damage costs'!C18","v":"NOX Domestic"},{"$f":"'Data Input - Case description'!G17","v":"Business as Usual (BAU)"},"Data Input - BAU"]
["Alternative to new","No","Medium negative","Northern England","Poor","No Change","Local environmental conditions","Aire and Calder",{"$f":"I6+1","v":2025},{"$f":"'Damage costs'!C19","v":"NOX Agriculture"},{"$f":"'Data Input - Case description'!G18","v":"Proposed derogation"},"Data Input - Proposed"]
["Addition to existing or new",null,"Small negative","South-east England","Moderate","Worsened","Geographical location","Alt or Crossens",{"$f":"I7+1","v":2026},{"$f":"'Damage costs'!C20","v":"NOX Waste"},{"$f":"'Data Input - Case description'!G19","v":"BAT-AEL"},"Data Input - BAT"]
[null,null,"Negligible","South-west England","Good",null,null,"Arun and Western Streams",2027,{"$f":"'Damage costs'!C21","v":"NOX Other"},{"$f":"'Data Input - Case description'!G20","v":"Option 1"},"Data Input - Option 3"]
[null,null,"Small positive","Northern Ireland",null,null,null,"Bristol Avon and North Somerset Streams",2028,{"$f":"'Damage costs'!C22","v":"NOX Industry (area)"},{"$f":"'Data Input - Case description'!G21","v":"Option 2"},"Data Input - Option 4"]
[null,null,"Medium positive","Scotland",null,null,null,"Broadland Rivers",2029,{"$f":"'Damage costs'!C23","v":"NOX Part A Category 1"},{"$f":"'Data Input - Case description'!G22","v":"Option 3"},"Data Input - Option 5"]
[null,null,"Large positive","Wales",null,null,null,"Cam and Ely Ouse (including South Level)",2030,{"$f":"'Damage costs'!C24","v":"NOX Part A Category 2"}]
[null,null,null,null,null,null,null,"Cherwell",2031,{"$f":"'Damage costs'!C25","v":"NOX Part A Category 3"}]
[null,null,null,null,null,null,null,"Colne",2032,{"$f":"'Damage costs'!C26","v":"NOX Part A Category 4"}]
[null,null,null,null,null,null,null,"Combined Essex",2033,{"$f":"'Damage costs'!C27","v":"NOX Part A Category 5"}]
[null,null,null,null,null,null,null,"Conwy and Clwyd",2034,{"$f":"'Damage costs'!C28","v":"NOX Part A Category 6"}]
[null,null,null,null,null,null,null,"Cotswolds",2035,{"$f":"'Damage costs'!C29","v":"NOX Part A Category 7"}]
[null,null,null,null,null,null,null,"Cuckmere and Pevensey Levels",2036,{"$f":"'Damage costs'!C30","v":"NOX Part A Category 8"}]
[null,null,null,null,null,null,null,"Darent",2037,{"$f":"'Damage costs'!C31","v":"NOX Part A Category 9"}]
[null,null,null,null,null,null,null,"Derbyshire Derwent",2038,{"$f":"'Damage costs'!C32","v":"SO2 National (SOX)"}]
[null,null,null,null,null,null,null,"Derwent (Humber)",2039,{"$f":"'Damage costs'!C33","v":"PM2.5 National"}]
[null,null,null,null,null,null,null,"Derwent (NW)",2040,{"$f":"'Damage costs'!C34","v":"PM2.5 Industry (area)"}]
[null,null,null,null,null,null,null,"Don and Rother",2041,{"$f":"'Damage costs'!C35","v":"PM2.5 Commercial"}]
[null,null,null,null,null,null,null,"Dorset",2042,{"$f":"'Damage costs'!C36","v":"PM2.5 Domestic"}]
[null,null,null,null,null,null,null,"Douglas",2043,{"$f":"'Damage costs'!C37","v":"PM2.5 Solvents"}]
[null,null,null,null,null,null,null,"Dove",2044,{"$f":"'Damage costs'!C38","v":"PM2.5 Waste"}]
[null,null,null,null,null,null,null,"East Devon",2045,{"$f":"'Damage costs'!C39","v":"PM2.5 Agriculture"}]
[null,null,null,null,null,null,null,"East Hampshire",2046,{"$f":"'Damage costs'!C40","v":"PM2.5 Other"}]
[null,null,null,null,null,null,null,"East Suffolk",2047,{"$f":"'Damage costs'!C41","v":"PM2.5 Part A Category 1"}]
[null,null,null,null,null,null,null,"Eden and Esk",2048,{"$f":"'Damage costs'!C42","v":"PM2.5 Part A Category 2"}]
[null,null,null,null,null,null,null,"Esk and Coast",2049,{"$f":"'Damage costs'!C43","v":"PM2.5 Part A Category 3"}]
[null,null,null,null,null,null,null,"Hampshire Avon",null,{"$f":"'Damage costs'!C44","v":"PM2.5 Part A Category 4"}]
[null,null,null,null,null,null,null,"Hull and East Riding",null,{"$f":"'Damage costs'!C45","v":"PM2.5 Part A Category 5"}]
[null,null,null,null,null,null,null,"Idle and Torne",null,{"$f":"'Damage costs'!C46","v":"PM2.5 Part A Category 6"}]
[null,null,null,null,null,null,null,"Irwell",null,{"$f":"'Damage costs'!C47","v":"PM2.5 Part A Category 7"}]
[null,null,null,null,null,null,null,"Isle of Wight",null,{"$f":"'Damage costs'!C48","v":"PM2.5 Part A Category 8"}]
[null,null,null,null,null,null,null,"Kennet and Pang",null,{"$f":"'Damage costs'!C49","v":"PM2.5 Part A Category 9"}]
[null,null,null,null,null,null,null,"Kent or Leven",null,{"$f":"'Damage costs'!C50","v":"PM10 Domestic"}]
[null,null,null,null,null,null,null,"Loddon",null,{"$f":"'Damage costs'!C51","v":"PM10 Agriculture"}]
[null,null,null,null,null,null,null,"London",null,{"$f":"'Damage costs'!C52","v":"PM10 Waste"}]
[null,null,null,null,null,null,null,"Loughor to Taf",null,{"$f":"'Damage costs'!C53","v":"PM10 Industry"}]
[null,null,null,null,null,null,null,"Louth Grimsby and Ancholme",null,{"$f":"'Damage costs'!C54","v":"PM10 ESI"}]
[null,null,null,null,null,null,null,"Lower Trent and Erewash",null,{"$f":"'Damage costs'!C55","v":"Ammonia"}]
[null,null,null,null,null,null,null,"Lune",null,{"$f":"'Damage costs'!C56","v":"Arsenic"}]
[null,null,null,null,null,null,null,"Maidenhead to Sunbury",null,{"$f":"'Damage costs'!C57","v":"Cadmium"}]
[null,null,null,null,null,null,null,"Medway",null,{"$f":"'Damage costs'!C58","v":"Chromium"}]
[null,null,null,null,null,null,null,"Mersey Estuary",null,{"$f":"'Damage costs'!C59","v":"Nickel"}]
[null,null,null,null,null,null,null,"Middle Dee",null,{"$f":"'Damage costs'!C60","v":"1, 3 Butadiene"}]
[null,null,null,null,null,null,null,"Mole",null,{"$f":"'Damage costs'!C61","v":"Benzene"}]
[null,null,null,null,null,null,null,"Nene",null,{"$f":"'Damage costs'!C62","v":"PAH"}]
[null,null,null,null,null,null,null,"New Forest",null,{"$f":"'Damage costs'!C63","v":"Formaldehyde"}]
[null,null,null,null,null,null,null,"North Cornwall, Seaton, Looe and Fowey",null,{"$f":"'Damage costs'!C64","v":"Dioxins/furans"}]
[null,null,null,null,null,null,null,"North Devon",null,{"$f":"'Damage costs'!C65","v":"VOC National (VOCs)"}]
[null,null,null,null,null,null,null,"North Kent",null,{"$f":"'Damage costs'!C66","v":"Insert New Pollutant Here"}]
[null,null,null,null,null,null,null,"North Norfolk",null,{"$f":"'Damage costs'!C67","v":"Insert New Pollutant Here"}]
[null,null,null,null,null,null,null,"North West Norfolk",null,{"$f":"'Damage costs'!C68","v":"Insert New Pollutant Here"}]
[null,null,null,null,null,null,null,"North West Wales",null,{"$f":"'Damage costs'!C69","v":"Insert New Pollutant Here"}]
[null,null,null,null,null,null,null,"Northumberland Rivers",null,{"$f":"'Damage costs'!C70","v":"Insert New Pollutant Here"}]
[null,null,null,null,null,null,null,"Ogmore to Tawe"]
[null,null,null,null,null,null,null,"Old Bedford including the Middle Level"]
[null,null,null,null,null,null,null,"Ribble"]
[null,null,null,null,null,null,null,"Roding, Beam and Ingrebourne"]
[null,null,null,null,null,null,null,"Rother"]
[null,null,null,null,null,null,null,"Severn Uplands"]
[null,null,null,null,null,null,null,"Severn Vale"]
[null,null,null,null,null,null,null,"Shropshire Middle Severn"]
[null,null,null,null,null,null,null,"Soar"]
[null,null,null,null,null,null,null,"South Devon"]
[null,null,null,null,null,null,null,"South East Valleys"]
[null,null,null,null,null,null,null,"South Essex"]
[null,null,null,null,null,null,null,"South West Lakes"]
[null,null,null,null,null,null,null,"South West Wales"]
[null,null,null,null,null,null,null,"South and West Somerset"]
[null,null,null,null,null,null,null,"Staffordshire Trent Valley"]
[null,null,null,null,null,null,null,"Stour"]
[null,null,null,null,null,null,null,"Swale, Ure, Nidd and Upper Ouse"]
[null,null,null,null,null,null,null,"Tamar"]
[null,null,null,null,null,null,null,"Tame Anker and Mease"]
[null,null,null,null,null,null,null,"Tees"]
[null,null,null,null,null,null,null,"Teme"]
[null,null,null,null,null,null,null,"Test and Itchen"]
[null,null,null,null,null,null,null,"Thame and South Chilterns"]
[null,null,null,null,null,null,null,"Tidal Dee"]
[null,null,null,null,null,null,null,"Till"]
[null,null,null,null,null,null,null,"Tweed"]
[null,null,null,null,null,null,null,"Tyne"]
[null,null,null,null,null,null,null,"Upper Dee"]
[null,null,null,null,null,null,null,"Upper Lee"]
[null,null,null,null,null,null,null,"Upper Mersey"]
[null,null,null,null,null,null,null,"Upper and Bedford Ouse"]
[null,null,null,null,null,null,null,"Usk"]
[null,null,null,null,null,null,null,"Vale of White Horse"]
[null,null,null,null,null,null,null,"Warwickshire Avon"]
[null,null,null,null,null,null,null,"Waver or Wampool"]
[null,null,null,null,null,null,null,"Wear"]
[null,null,null,null,null,null,null,"Weaver and Gowy"]
[null,null,null,null,null,null,null,"Welland"]
[null,null,null,null,null,null,null,"West Cornwall and the Fal"]
[null,null,null,null,null,null,null,"Wey"]
[null,null,null,null,null,null,null,"Wharfe and Lower Ouse"]
[null,null,null,null,null,null,null,"Witham"]
[null,null,null,null,null,null,null,"Worcestershire Middle Severn"]
[null,null,null,null,null,null,null,"Wye"]
[null,null,null,null,null,null,null,"Wyre"]